Flat UB6 4 beds 4 baths

Selborne Gardens, Perivale, Greenford UB6

London, England · UB6

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£1,093

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 10%After 5 Years

Return On Investment

31%

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	£31,284	£31,753	£32,547	£33,361	£34,362	£163,307
Total Expenses	£32,107	£32,200	£32,323	£32,448	£32,591	£161,669
Profit Before Tax	£-823	£-447	£224	£913	£1,771	£1,638
Profit After Tax	£-823	£-447	£189	£739	£1,434	£1,093
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£-817	£-440	£13,789	£25,016	£33,740	£71,288
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change