Flat UB2 2 beds 2 baths

Daubenton House, Havelock Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£6,100

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£55,207

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,820	£18,087	£18,359	£18,818	£19,288	£92,372
Total Expenses	£16,813	£16,890	£16,958	£17,045	£17,135	£84,841
Profit Before Tax	£1,007	£1,198	£1,401	£1,772	£2,153	£7,531
Profit After Tax	£816	£970	£1,135	£1,435	£1,744	£6,100
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£820	£9,070	£15,593	£20,676	£15,148	£61,307
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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