Flat UB2 1 bed 1 bath

Featherstone Court, Southall UB2

London, England · UB2

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-1,581

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£27,256

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£9,313	£9,376	£9,431	£9,495	£9,561	£47,176
Profit Before Tax	£-517	£-448	£-369	£-207	£-40	£-1,581
Profit After Tax	£-517	£-448	£-369	£-207	£-40	£-1,581
Change In Property Value	£2	£3,999	£7,138	£9,499	£6,618	£27,256
Net Return	£-515	£3,551	£6,770	£9,292	£6,577	£25,675
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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