Flat
UB1
1 bed
1 bath
The Green Quarter, Randolph Road, Southall, London UB1
London, England · UB1
View property listing
Initial Investment
£140,225First YearProfit From Rental Income
£-4,769
↘ -3%After 5 Years
Change In Property Value
£44,750
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,512 | £19,805 | £20,300 | £20,807 | £21,432 | £101,855 |
| Total Expenses | £21,150 | £21,226 | £21,318 | £21,413 | £21,518 | £106,624 |
| Profit Before Tax | £-1,638 | £-1,421 | £-1,018 | £-605 | £-86 | £-4,769 |
| Profit After Tax | £-1,638 | £-1,421 | £-1,018 | £-605 | £-86 | £-4,769 |
| Change In Property Value | £4 | £4 | £8,670 | £15,476 | £20,594 | £44,750 |
| Net Return | £-1,634 | £-1,417 | £7,652 | £14,871 | £20,508 | £39,981 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change