Terraced UB6 1 bed 1 bath

Buckingham Avenue, Perivale UB6

London, England · UB6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£5,355

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

39%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£13,427	£13,459	£13,506	£13,554	£13,610	£67,556
Profit Before Tax	£781	£962	£1,275	£1,597	£1,996	£6,611
Profit After Tax	£633	£779	£1,033	£1,294	£1,616	£5,355
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£636	£782	£6,833	£11,647	£15,394	£35,291
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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