Flat
UB6
2 beds
1 bath
Wicket Road, Perivale, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-3,783
↘ -4%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
29%
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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £15,747 | £15,810 | £15,886 | £15,963 | £16,048 | £79,454 |
| Profit Before Tax | £-1,251 | £-1,097 | £-805 | £-505 | £-126 | £-3,783 |
| Profit After Tax | £-1,251 | £-1,097 | £-805 | £-505 | £-126 | £-3,783 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-1,248 | £-1,094 | £5,496 | £10,741 | £14,839 | £28,734 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change