Flat UB2 2 beds 2 baths

Merrick Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£31,375First Year

Profit From Rental Income

After 5 Years

£-5,968

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£13,802

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,452	£4,519	£4,587	£4,701	£4,819	£23,077
Total Expenses	£5,703	£5,760	£5,807	£5,861	£5,915	£29,046
Profit Before Tax	£-1,251	£-1,241	£-1,221	£-1,159	£-1,096	£-5,968
Profit After Tax	£-1,251	£-1,241	£-1,221	£-1,159	£-1,096	£-5,968
Change In Property Value	£1	£2,025	£3,615	£4,810	£3,351	£13,802
Net Return	£-1,250	£784	£2,394	£3,651	£2,255	£7,833
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	2%	8%	12%	7%	25%

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