Flat UB1 2 beds 1 bath

Sheringham Tower, Baird Avenue, Southall UB1

London, England · UB1

Initial Investment

First Year

£59,800First Year

Profit From Rental Income

After 5 Years

£-7,887

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£20,233

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£10,658	£10,718	£10,783	£10,850	£10,921	£53,929
Profit Before Tax	£-1,838	£-1,765	£-1,607	£-1,444	£-1,233	£-7,887
Profit After Tax	£-1,838	£-1,765	£-1,607	£-1,444	£-1,233	£-7,887
Change In Property Value	£2	£2	£3,920	£6,997	£9,311	£20,233
Net Return	£-1,836	£-1,763	£2,313	£5,553	£8,079	£12,345
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change