Flat
UB1
2 beds
1 bath
Atherton Place, Southall UB1
London, England · UB1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-6,350
↘ -6%After 5 Years
Change In Property Value
£32,517
↗ 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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £15,915 | £15,982 | £16,061 | £16,142 | £16,230 | £80,329 |
| Profit Before Tax | £-1,743 | £-1,598 | £-1,317 | £-1,029 | £-664 | £-6,350 |
| Profit After Tax | £-1,743 | £-1,598 | £-1,317 | £-1,029 | £-664 | £-6,350 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-1,740 | £-1,594 | £4,983 | £10,217 | £14,301 | £26,167 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| 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