Flat
UB1
1 bed
1 bath
Mckenzie House, School Passage, Southall UB1
London, England · UB1
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-6,713
↘ -8%After 5 Years
Change In Property Value
£29,420
↗ 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 | £12,828 | £13,020 | £13,346 | £13,680 | £14,090 | £66,964 |
| Total Expenses | £14,590 | £14,655 | £14,731 | £14,808 | £14,892 | £73,677 |
| Profit Before Tax | £-1,762 | £-1,635 | £-1,385 | £-1,129 | £-802 | £-6,713 |
| Profit After Tax | £-1,762 | £-1,635 | £-1,385 | £-1,129 | £-802 | £-6,713 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-1,759 | £-1,632 | £4,315 | £9,046 | £12,738 | £22,708 |
| 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