Flat
UB1
1 bed
1 bath
Lowden Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£75,999First YearProfit From Rental Income
£-7,211
↘ -9%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,244 | £11,413 | £11,698 | £11,990 | £12,350 | £58,695 |
| Total Expenses | £13,043 | £13,106 | £13,177 | £13,251 | £13,329 | £65,906 |
| Profit Before Tax | £-1,799 | £-1,693 | £-1,479 | £-1,260 | £-979 | £-7,211 |
| Profit After Tax | £-1,799 | £-1,693 | £-1,479 | £-1,260 | £-979 | £-7,211 |
| Change In Property Value | £2 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-1,797 | £-1,691 | £3,521 | £7,665 | £10,898 | £18,596 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change