Flat
UB2
2 beds
1 bath
Norwood Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£1,416
↗ 2%After 5 Years
Change In Property Value
£37,480
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £12,056 | £12,124 | £12,184 | £12,257 | £12,331 | £60,952 |
| Profit Before Tax | £40 | £153 | £278 | £516 | £761 | £1,749 |
| Profit After Tax | £32 | £124 | £225 | £418 | £617 | £1,416 |
| Change In Property Value | £3 | £5,499 | £9,816 | £13,062 | £9,100 | £37,480 |
| Net Return | £35 | £5,623 | £10,041 | £13,480 | £9,716 | £38,896 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change