Flat
UB1
1 bed
1 bath
The Green Quarter By Berkeley, Southall UB1
London, England · UB1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-6,373
↘ -7%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £15,695 | £15,762 | £15,840 | £15,920 | £16,008 | £79,225 |
| Profit Before Tax | £-1,739 | £-1,596 | £-1,321 | £-1,038 | £-679 | £-6,373 |
| Profit After Tax | £-1,739 | £-1,596 | £-1,321 | £-1,038 | £-679 | £-6,373 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-1,736 | £-1,593 | £4,879 | £10,029 | £14,049 | £25,628 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change