Flat
UB6
1 bed
1 bath
Wicket Road, Perivale UB68Yj UB6
London, England · UB6
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£3,217
↗ 4%After 5 Years
Change In Property Value
£24,770
↗ 10%After 5 Years
Return On Investment
38%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £12,840 | £12,906 | £12,982 | £13,060 | £13,145 | £64,934 |
| Profit Before Tax | £360 | £492 | £751 | £1,016 | £1,353 | £3,972 |
| Profit After Tax | £292 | £399 | £608 | £823 | £1,096 | £3,217 |
| Change In Property Value | £2 | £2 | £4,799 | £8,566 | £11,399 | £24,770 |
| Net Return | £294 | £401 | £5,407 | £9,389 | £12,496 | £27,987 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change