Flat UB1 1 bed 1 bath

Sheringham Towers, Baird Avenue, Southall UB1

London, England · UB1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-8,459

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£8,627	£8,683	£8,743	£8,805	£8,869	£43,726
Profit Before Tax	£-1,871	£-1,826	£-1,714	£-1,600	£-1,448	£-8,459
Profit After Tax	£-1,871	£-1,826	£-1,714	£-1,600	£-1,448	£-8,459
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£-1,869	£-1,824	£1,286	£3,755	£5,678	£7,025
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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