Flat UB2 3 beds 2 baths

Tentelow Lane, Southall, Greater London UB2

London, England · UB2

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£36,471

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 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	£54,996	£55,821	£56,658	£58,075	£59,527	£285,076
Total Expenses	£47,718	£47,851	£47,976	£48,159	£48,347	£240,051
Profit Before Tax	£7,278	£7,970	£8,683	£9,916	£11,180	£45,026
Profit After Tax	£5,895	£6,456	£7,033	£8,032	£9,056	£36,471
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£5,907	£31,456	£51,658	£67,415	£50,426	£206,863
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	11%	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