Flat UB1 2 beds 1 bath

Lady Margaret Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,817

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£16,123	£16,202	£16,301	£16,403	£16,516	£81,544
Profit Before Tax	£6,078	£6,331	£6,795	£7,271	£7,868	£34,343
Profit After Tax	£4,923	£5,128	£5,504	£5,890	£6,373	£27,817
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£4,926	£5,131	£11,504	£16,600	£20,625	£58,786
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	5%	5%	12%	18%	22%	63%

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