Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£-302
↗ 0%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,116 | £10,268 | £10,422 | £10,682 | £10,949 | £52,437 |
| Total Expenses | £10,410 | £10,475 | £10,532 | £10,600 | £10,669 | £52,686 |
| Profit Before Tax | £-294 | £-208 | £-110 | £83 | £280 | £-249 |
| Profit After Tax | £-294 | £-208 | £-110 | £83 | £227 | £-302 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £-292 | £4,391 | £8,099 | £11,007 | £7,838 | £31,043 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change