Flat
UB6
1 bed
1 bath
Research House, Fraser Road, Perivale, Middlesex UB6
London, England · UB6
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£14,616
↗ 16%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,748 | £15,830 | £15,929 | £16,030 | £16,140 | £79,677 |
| Profit Before Tax | £2,972 | £3,170 | £3,547 | £3,933 | £4,422 | £18,044 |
| Profit After Tax | £2,408 | £2,568 | £2,873 | £3,186 | £3,581 | £14,616 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £2,410 | £2,571 | £8,672 | £13,537 | £17,356 | £44,547 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change