Semi Detached 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

£7,671

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 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	£31,284	£31,753	£32,547	£33,361	£34,362	£163,307
Total Expenses	£30,607	£30,666	£30,756	£30,848	£30,959	£153,836
Profit Before Tax	£677	£1,087	£1,791	£2,512	£3,403	£9,470
Profit After Tax	£548	£881	£1,451	£2,035	£2,756	£7,671
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£555	£888	£15,051	£26,312	£35,061	£77,866
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	15%	34%

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