Flat
UB6
2 beds
1 bath
Wicket Road, Perivale, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£19,175
↗ 19%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
52%
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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £16,332 | £16,404 | £16,494 | £16,586 | £16,690 | £82,505 |
| Profit Before Tax | £4,008 | £4,242 | £4,667 | £5,104 | £5,651 | £23,673 |
| Profit After Tax | £3,247 | £3,436 | £3,781 | £4,134 | £4,578 | £19,175 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,250 | £3,439 | £10,081 | £15,380 | £19,542 | £51,692 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change