Flat UB1 2 beds 1 bath

Greenleaf Walk, Southall UB1

London, England · UB1

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£12,620

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 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	£23,856	£24,214	£24,577	£25,191	£25,821	£123,660
Total Expenses	£21,438	£21,524	£21,601	£21,705	£21,810	£108,079
Profit Before Tax	£2,418	£2,690	£2,976	£3,487	£4,011	£15,581
Profit After Tax	£1,958	£2,179	£2,410	£2,824	£3,249	£12,620
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£1,964	£12,779	£21,331	£28,003	£20,790	£84,867
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