Flat
UB2
0 beds
1 bath
Burket Close, Norwood Green, Southall UB2
London, England · UB2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£-2,450
↘ -4%After 5 Years
Change In Property Value
£24,530
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £8,582 | £8,644 | £8,697 | £8,759 | £8,823 | £43,504 |
| Profit Before Tax | £-662 | £-605 | £-537 | £-396 | £-250 | £-2,450 |
| Profit After Tax | £-662 | £-605 | £-537 | £-396 | £-250 | £-2,450 |
| Change In Property Value | £2 | £3,599 | £6,424 | £8,549 | £5,956 | £24,530 |
| Net Return | £-660 | £2,994 | £5,887 | £8,153 | £5,706 | £22,080 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change