Flat
UB1
2 beds
1 bath
Panhard Place, Southall UB1
London, England · UB1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£7,438
↗ 6%After 5 Years
Change In Property Value
£54,519
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £16,668 | £16,745 | £16,814 | £16,902 | £16,992 | £84,122 |
| Profit Before Tax | £1,332 | £1,525 | £1,730 | £2,106 | £2,491 | £9,183 |
| Profit After Tax | £1,079 | £1,235 | £1,402 | £1,706 | £2,017 | £7,438 |
| Change In Property Value | £4 | £7,999 | £14,278 | £19,000 | £13,237 | £54,519 |
| Net Return | £1,083 | £9,234 | £15,680 | £20,706 | £15,254 | £61,957 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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