Semi Detached UB6 3 beds 1 bath

Teignmouth Gardens, Perivale, Middlesex UB6

London, England · UB6

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£13,553

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 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	£26,496	£26,893	£27,566	£28,255	£29,103	£138,313
Total Expenses	£24,177	£24,229	£24,307	£24,386	£24,482	£121,581
Profit Before Tax	£2,319	£2,665	£3,259	£3,868	£4,621	£16,732
Profit After Tax	£1,878	£2,159	£2,640	£3,133	£3,743	£13,553
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£1,883	£2,164	£13,240	£22,055	£28,922	£68,264
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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