Flat
UB2
1 bed
1 bath
Dudley Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£104
↗ 0%After 5 Years
Change In Property Value
£32,709
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £10,776 | £10,842 | £10,899 | £10,968 | £11,039 | £54,525 |
| Profit Before Tax | £-216 | £-124 | £-20 | £183 | £391 | £214 |
| Profit After Tax | £-216 | £-124 | £-20 | £148 | £317 | £104 |
| Change In Property Value | £2 | £4,799 | £8,566 | £11,399 | £7,942 | £32,709 |
| Net Return | £-214 | £4,675 | £8,546 | £11,547 | £8,258 | £32,813 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change