Flat
UB2
3 beds
2 baths
Greenview Court, Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£13,277
↗ 7%After 5 Years
Change In Property Value
£82,470
↗ 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 | £26,616 | £27,015 | £27,420 | £28,106 | £28,809 | £137,966 |
| Total Expenses | £24,127 | £24,217 | £24,299 | £24,409 | £24,522 | £121,575 |
| Profit Before Tax | £2,489 | £2,798 | £3,122 | £3,697 | £4,286 | £16,391 |
| Profit After Tax | £2,016 | £2,266 | £2,528 | £2,994 | £3,472 | £13,277 |
| Change In Property Value | £6 | £12,100 | £21,599 | £28,742 | £20,023 | £82,470 |
| Net Return | £2,022 | £14,366 | £24,127 | £31,736 | £23,495 | £95,747 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change