Flat
UB1
1 bed
1 bath
Rubix House, High Street, Southall UB1
London, England · UB1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-9,400
↘ -38%After 5 Years
Change In Property Value
£8,258
↗ 10%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,654 | £3,745 | £3,839 | £3,954 | £18,792 |
| Total Expenses | £5,534 | £5,585 | £5,637 | £5,691 | £5,745 | £28,193 |
| Profit Before Tax | £-1,934 | £-1,931 | £-1,892 | £-1,852 | £-1,791 | £-9,400 |
| Profit After Tax | £-1,934 | £-1,931 | £-1,892 | £-1,852 | £-1,791 | £-9,400 |
| Change In Property Value | £1 | £1 | £1,600 | £2,856 | £3,801 | £8,258 |
| Net Return | £-1,933 | £-1,931 | £-292 | £1,004 | £2,010 | £-1,142 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -38% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change