Flat
UB1
1 bed
1 bath
Rubix House, High Street, Southall UB1
London, England · UB1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-6,524
↘ -26%After 5 Years
Change In Property Value
£10,905
↗ 14%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,654 | £3,709 | £3,802 | £3,897 | £18,661 |
| Total Expenses | £4,934 | £4,989 | £5,036 | £5,087 | £5,139 | £25,185 |
| Profit Before Tax | £-1,334 | £-1,335 | £-1,327 | £-1,285 | £-1,243 | £-6,524 |
| Profit After Tax | £-1,334 | £-1,335 | £-1,327 | £-1,285 | £-1,243 | £-6,524 |
| Change In Property Value | £1 | £1,600 | £2,856 | £3,801 | £2,648 | £10,905 |
| Net Return | £-1,333 | £265 | £1,529 | £2,515 | £1,405 | £4,381 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | 1% | 6% | 10% | 6% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change