Flat UB1 0 beds 0 baths

North Parade, North Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£12,995

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£73,610

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,300	£24,665	£25,034	£25,660	£26,302	£125,961
Total Expenses	£21,805	£21,891	£21,969	£22,073	£22,180	£109,918
Profit Before Tax	£2,496	£2,774	£3,066	£3,587	£4,122	£16,043
Profit After Tax	£2,021	£2,247	£2,483	£2,905	£3,339	£12,995
Change In Property Value	£5	£10,800	£19,278	£25,654	£17,872	£73,610
Net Return	£2,027	£13,047	£21,761	£28,559	£21,211	£86,605
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change