Flat UB1 2 beds 1 bath

The Green Quarter, Southall UB1

London, England · UB1

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£-3,504

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 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	£23,856	£24,214	£24,819	£25,440	£26,203	£124,532
Total Expenses	£25,413	£25,495	£25,599	£25,705	£25,824	£128,035
Profit Before Tax	£-1,557	£-1,281	£-779	£-265	£379	£-3,504
Profit After Tax	£-1,557	£-1,281	£-779	£-265	£379	£-3,504
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£-1,552	£-1,276	£9,821	£18,656	£25,558	£51,208
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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