Flat
UB6
2 beds
1 bath
William Perkin Court, 1089 Greenford Road, Greenford, Greater London UB6
London, England · UB6
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£-3,552
↘ -3%After 5 Years
Change In Property Value
£40,156
↗ 10%After 5 Years
Return On Investment
29%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,892 | £18,160 | £18,614 | £19,080 | £19,652 | £93,399 |
| Total Expenses | £19,223 | £19,296 | £19,384 | £19,474 | £19,574 | £96,951 |
| Profit Before Tax | £-1,331 | £-1,135 | £-770 | £-395 | £78 | £-3,552 |
| Profit After Tax | £-1,331 | £-1,135 | £-770 | £-395 | £78 | £-3,552 |
| Change In Property Value | £4 | £4 | £7,780 | £13,888 | £18,480 | £40,156 |
| Net Return | £-1,327 | £-1,131 | £7,011 | £13,493 | £18,558 | £36,604 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change