Semi Detached
UB6
4 beds
2 baths
Tavistock Avenue, Perivale UB6
London, England · UB6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£7,240
↗ 3%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
34%
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 | £29,904 | £30,353 | £31,111 | £31,889 | £32,846 | £156,103 |
| Total Expenses | £29,279 | £29,336 | £29,422 | £29,511 | £29,617 | £147,165 |
| Profit Before Tax | £625 | £1,017 | £1,689 | £2,378 | £3,229 | £8,938 |
| Profit After Tax | £506 | £824 | £1,368 | £1,926 | £2,615 | £7,240 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £513 | £830 | £14,369 | £25,132 | £33,495 | £74,338 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change