Flat
UB6
6 beds
4 baths
Horsenden Lane South, Perivale UB6
London, England · UB6
View property listing
Initial Investment
£285,982First YearProfit From Rental Income
£3,635
↗ 1%After 5 Years
Change In Property Value
£87,739
↗ 10%After 5 Years
Return On Investment
32%
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 | £39,096 | £39,682 | £40,675 | £41,691 | £42,942 | £204,086 |
| Total Expenses | £39,631 | £39,736 | £39,878 | £40,024 | £40,191 | £199,461 |
| Profit Before Tax | £-535 | £-54 | £796 | £1,668 | £2,751 | £4,626 |
| Profit After Tax | £-535 | £-54 | £645 | £1,351 | £2,228 | £3,635 |
| Change In Property Value | £8 | £8 | £16,999 | £30,344 | £40,379 | £87,739 |
| Net Return | £-527 | £-45 | £17,644 | £31,695 | £42,607 | £91,374 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change