Flat UB1 2 beds 1 bath

Panhard Place, Southall UB1

London, England · UB1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-5,217

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£19,668	£19,741	£19,830	£19,920	£20,021	£99,180
Profit Before Tax	£-1,668	£-1,471	£-1,103	£-725	£-250	£-5,217
Profit After Tax	£-1,668	£-1,471	£-1,103	£-725	£-250	£-5,217
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£-1,664	£-1,467	£6,896	£13,553	£18,751	£36,069
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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