Flat
UB1
3 beds
1 bath
Longford Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£6,643
↗ 5%After 5 Years
Change In Property Value
£51,793
↗ 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 | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £15,935 | £16,011 | £16,078 | £16,163 | £16,251 | £80,438 |
| Profit Before Tax | £1,165 | £1,346 | £1,539 | £1,894 | £2,257 | £8,202 |
| Profit After Tax | £944 | £1,090 | £1,247 | £1,534 | £1,829 | £6,643 |
| Change In Property Value | £4 | £7,599 | £13,564 | £18,050 | £12,575 | £51,793 |
| Net Return | £948 | £8,689 | £14,811 | £19,584 | £14,404 | £58,436 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 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