Flat
UB1
2 beds
2 baths
Greenleaf Walk, Southall UB1
London, England · UB1
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-4,184
↘ -3%After 5 Years
Change In Property Value
£49,550
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £23,204 | £23,282 | £23,380 | £23,480 | £23,592 | £116,939 |
| Profit Before Tax | £-1,604 | £-1,358 | £-908 | £-446 | £133 | £-4,184 |
| Profit After Tax | £-1,604 | £-1,358 | £-908 | £-446 | £133 | £-4,184 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-1,599 | £-1,354 | £8,692 | £16,690 | £22,937 | £45,366 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 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