Flat
UB2
3 beds
1 bath
Endsleigh Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£170,482First YearProfit From Rental Income
£10,212
↗ 6%After 5 Years
Change In Property Value
£70,876
↗ 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 | £22,872 | £23,215 | £23,563 | £24,152 | £24,756 | £118,559 |
| Total Expenses | £21,017 | £21,101 | £21,177 | £21,277 | £21,380 | £105,952 |
| Profit Before Tax | £1,855 | £2,114 | £2,387 | £2,875 | £3,376 | £12,607 |
| Profit After Tax | £1,503 | £1,712 | £1,933 | £2,329 | £2,734 | £10,212 |
| Change In Property Value | £5 | £10,399 | £18,562 | £24,701 | £17,209 | £70,876 |
| Net Return | £1,508 | £12,112 | £20,496 | £27,030 | £19,943 | £81,088 |
| 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