Flat UB2 2 beds 1 bath

Balfour Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£116,582First Year

Profit From Rental Income

After 5 Years

£4,704

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£49,884

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£15,385	£15,459	£15,525	£15,608	£15,693	£77,669
Profit Before Tax	£719	£887	£1,066	£1,398	£1,738	£5,807
Profit After Tax	£583	£718	£864	£1,132	£1,408	£4,704
Change In Property Value	£4	£7,319	£13,065	£17,385	£12,112	£49,884
Net Return	£586	£8,037	£13,928	£18,517	£13,519	£54,588
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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