Flat
UB2
2 beds
2 baths
Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£31,375First YearProfit From Rental Income
£-9,613
↘ -31%After 5 Years
Change In Property Value
£10,452
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,452 | £4,519 | £4,632 | £4,748 | £4,890 | £23,240 |
| Total Expenses | £6,462 | £6,515 | £6,569 | £6,625 | £6,682 | £32,853 |
| Profit Before Tax | £-2,010 | £-1,996 | £-1,937 | £-1,877 | £-1,792 | £-9,613 |
| Profit After Tax | £-2,010 | £-1,996 | £-1,937 | £-1,877 | £-1,792 | £-9,613 |
| Change In Property Value | £1 | £1 | £2,025 | £3,615 | £4,810 | £10,452 |
| Net Return | £-2,009 | £-1,995 | £88 | £1,738 | £3,019 | £839 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change