Flat UB1 2 beds 2 baths

Greenleaf Walk, Southall UB1

London, England · UB1

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£10,611

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£65,431

↗ 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	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£19,604	£19,686	£19,760	£19,858	£19,957	£98,866
Profit Before Tax	£1,996	£2,238	£2,493	£2,951	£3,422	£13,100
Profit After Tax	£1,617	£1,812	£2,019	£2,391	£2,772	£10,611
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£1,622	£11,413	£19,155	£25,194	£18,658	£76,041
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