Flat
UB1
3 beds
1 bath
Southall UB1
London, England · UB1
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£-5,478
↘ -5%After 5 Years
Change In Property Value
£39,222
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £18,785 | £18,856 | £18,943 | £19,031 | £19,128 | £94,742 |
| Profit Before Tax | £-1,685 | £-1,500 | £-1,152 | £-796 | £-346 | £-5,478 |
| Profit After Tax | £-1,685 | £-1,500 | £-1,152 | £-796 | £-346 | £-5,478 |
| Change In Property Value | £4 | £4 | £7,599 | £13,564 | £18,050 | £39,222 |
| Net Return | £-1,681 | £-1,496 | £6,447 | £12,769 | £17,704 | £33,744 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change