Flat
UB1
2 beds
1 bath
Oakleigh Court, - Avenue Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-5,828
↘ -5%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,972 | £16,212 | £16,617 | £17,032 | £17,543 | £83,376 |
| Total Expenses | £17,682 | £17,752 | £17,835 | £17,921 | £18,014 | £89,204 |
| Profit Before Tax | £-1,710 | £-1,540 | £-1,218 | £-888 | £-471 | £-5,828 |
| Profit After Tax | £-1,710 | £-1,540 | £-1,218 | £-888 | £-471 | £-5,828 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £-1,706 | £-1,537 | £5,882 | £11,785 | £16,394 | £30,818 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change