Flat
UB2
1 bed
1 bath
Barnes Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£-1,118
↘ -2%After 5 Years
Change In Property Value
£28,619
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £9,679 | £9,743 | £9,798 | £9,864 | £9,931 | £49,015 |
| Profit Before Tax | £-439 | £-364 | £-279 | £-106 | £70 | £-1,118 |
| Profit After Tax | £-439 | £-364 | £-279 | £-106 | £70 | £-1,118 |
| Change In Property Value | £2 | £4,199 | £7,495 | £9,974 | £6,949 | £28,619 |
| Net Return | £-437 | £3,835 | £7,216 | £9,868 | £7,019 | £27,501 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change