Flat UB6 1 bed 1 bath

Research House, Fraser Road, Perivale, Middlesex UB6

London, England · UB6

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£-5,327

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£29,931

↗ 10%After 5 Years

Return On Investment

27%

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	£13,332	£13,532	£13,870	£14,217	£14,644	£69,595
Total Expenses	£14,837	£14,903	£14,980	£15,058	£15,144	£74,922
Profit Before Tax	£-1,505	£-1,371	£-1,109	£-841	£-500	£-5,327
Profit After Tax	£-1,505	£-1,371	£-1,109	£-841	£-500	£-5,327
Change In Property Value	£3	£3	£5,799	£10,351	£13,775	£29,931
Net Return	£-1,502	£-1,368	£4,690	£9,510	£13,275	£24,604
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	11%	15%	27%

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