Flat
UB1
2 beds
1 bath
Lady Margaret Road, Southall, Middlesex UB1
London, England · UB1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£28,494
↗ 29%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £16,579 | £16,659 | £16,760 | £16,863 | £16,979 | £83,841 |
| Profit Before Tax | £6,221 | £6,483 | £6,960 | £7,450 | £8,064 | £35,178 |
| Profit After Tax | £5,039 | £5,251 | £5,638 | £6,035 | £6,532 | £28,494 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £5,042 | £5,254 | £11,838 | £17,102 | £21,259 | £60,495 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 18% | 22% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change