Flat
UB1
1 bed
1 bath
Lowden Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£75,999First YearProfit From Rental Income
£1,448
↗ 2%After 5 Years
Change In Property Value
£34,078
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,244 | £11,413 | £11,584 | £11,873 | £12,170 | £58,284 |
| Total Expenses | £11,168 | £11,235 | £11,293 | £11,364 | £11,436 | £56,496 |
| Profit Before Tax | £76 | £178 | £291 | £510 | £734 | £1,788 |
| Profit After Tax | £61 | £144 | £236 | £413 | £595 | £1,448 |
| Change In Property Value | £2 | £5,000 | £8,925 | £11,877 | £8,274 | £34,078 |
| Net Return | £64 | £5,144 | £9,161 | £12,289 | £8,869 | £35,527 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change