Terraced
UB6
3 beds
1 bath
Empire Road, Perivale, Middlesex UB6
London, England · UB6
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£18,339
↗ 10%After 5 Years
Change In Property Value
£56,771
↗ 10%After 5 Years
Return On Investment
42%
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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £25,179 | £25,233 | £25,317 | £25,402 | £25,504 | £126,635 |
| Profit Before Tax | £3,417 | £3,792 | £4,434 | £5,092 | £5,905 | £22,640 |
| Profit After Tax | £2,768 | £3,071 | £3,592 | £4,125 | £4,783 | £18,339 |
| Change In Property Value | £5 | £5 | £10,999 | £19,634 | £26,127 | £56,771 |
| Net Return | £2,773 | £3,077 | £14,591 | £23,758 | £30,910 | £75,109 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change