Flat
UB1
1 bed
1 bath
The Green Quarter, Southall UB1
London, England · UB1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-5,749
↘ -5%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £17,903 | £17,973 | £18,057 | £18,143 | £18,238 | £90,315 |
| Profit Before Tax | £-1,703 | £-1,530 | £-1,203 | £-868 | £-444 | £-5,749 |
| Profit After Tax | £-1,703 | £-1,530 | £-1,203 | £-868 | £-444 | £-5,749 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-1,699 | £-1,527 | £5,997 | £11,984 | £16,659 | £31,414 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change