Flat
UB1
2 beds
2 baths
Edwin House, Southall, Middlesex UB1
London, England · UB1
View property listing
Initial Investment
£151,600First YearProfit From Rental Income
£-4,338
↘ -3%After 5 Years
Change In Property Value
£48,105
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,976 | £21,291 | £21,823 | £22,368 | £23,040 | £109,498 |
| Total Expenses | £22,586 | £22,664 | £22,760 | £22,858 | £22,968 | £113,836 |
| Profit Before Tax | £-1,610 | £-1,373 | £-937 | £-490 | £72 | £-4,338 |
| Profit After Tax | £-1,610 | £-1,373 | £-937 | £-490 | £72 | £-4,338 |
| Change In Property Value | £5 | £5 | £9,320 | £16,637 | £22,138 | £48,105 |
| Net Return | £-1,605 | £-1,368 | £8,383 | £16,147 | £22,210 | £43,766 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change