Flat
UB1
2 beds
1 bath
Oakleigh Court, - Avenue Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£5,632
↗ 5%After 5 Years
Change In Property Value
£48,391
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,972 | £16,212 | £16,455 | £16,866 | £17,288 | £82,792 |
| Total Expenses | £15,019 | £15,093 | £15,159 | £15,242 | £15,326 | £75,839 |
| Profit Before Tax | £953 | £1,118 | £1,296 | £1,625 | £1,961 | £6,953 |
| Profit After Tax | £772 | £906 | £1,050 | £1,316 | £1,589 | £5,632 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £775 | £8,006 | £13,724 | £18,181 | £13,338 | £54,023 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change