Flat
UB1
6 beds
2 baths
Farm Close, Southall UB1
London, England · UB1
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-2,609
↘ -1%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £28,503 | £28,590 | £28,701 | £28,815 | £28,944 | £143,553 |
| Profit Before Tax | £-1,503 | £-1,185 | £-611 | £-23 | £712 | £-2,609 |
| Profit After Tax | £-1,503 | £-1,185 | £-611 | £-23 | £712 | £-2,609 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-1,497 | £-1,179 | £11,388 | £21,396 | £29,214 | £59,323 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change