Flat
UB1
2 beds
1 bath
Haldane Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-6,792
↘ -8%After 5 Years
Change In Property Value
£28,904
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £14,369 | £14,434 | £14,509 | £14,585 | £14,668 | £72,566 |
| Profit Before Tax | £-1,769 | £-1,645 | £-1,400 | £-1,149 | £-829 | £-6,792 |
| Profit After Tax | £-1,769 | £-1,645 | £-1,400 | £-1,149 | £-829 | £-6,792 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-1,766 | £-1,642 | £4,200 | £8,847 | £12,473 | £22,112 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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