Flat
UB1
1 bed
1 bath
The Green Quarter, Randolph Road, Southall, London UB1
London, England · UB1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-5,567
↘ -5%After 5 Years
Change In Property Value
£38,711
↗ 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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £18,565 | £18,637 | £18,722 | £18,810 | £18,907 | £93,641 |
| Profit Before Tax | £-1,693 | £-1,512 | £-1,169 | £-818 | £-375 | £-5,567 |
| Profit After Tax | £-1,693 | £-1,512 | £-1,169 | £-818 | £-375 | £-5,567 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-1,690 | £-1,508 | £6,331 | £12,570 | £17,440 | £33,144 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 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