Flat UB6 0 beds 0 baths

Industrial Unit, Perivale, Greenford, Greater London UB6

London, England · UB6

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-88,647

↘ -41%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

-10%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£28,869	£28,931	£29,001	£29,073	£29,150	£145,025
Profit Before Tax	£-18,069	£-17,969	£-17,765	£-17,556	£-17,288	£-88,647
Profit After Tax	£-18,069	£-17,969	£-17,765	£-17,556	£-17,288	£-88,647
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-18,062	£-17,962	£-4,765	£5,649	£13,592	£-21,549
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-8%	-8%	-2%	3%	6%	-10%

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