Flat UB2 3 beds 2 baths

Ashwell House, Healum Avenue, Southall, Greater London UB2

London, England · UB2

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£14,191

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£85,878

↗ 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	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£25,042	£25,134	£25,217	£25,330	£25,446	£126,169
Profit Before Tax	£2,678	£3,002	£3,341	£3,942	£4,557	£17,520
Profit After Tax	£2,169	£2,432	£2,706	£3,193	£3,692	£14,191
Change In Property Value	£6	£12,600	£22,491	£29,929	£20,851	£85,878
Net Return	£2,175	£15,032	£25,197	£33,122	£24,542	£100,069
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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