Flat
UB2
2 beds
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£32,392
↗ 35%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £16,241 | £16,322 | £16,424 | £16,529 | £16,646 | £82,161 |
| Profit Before Tax | £7,159 | £7,429 | £7,921 | £8,425 | £9,056 | £39,990 |
| Profit After Tax | £5,799 | £6,018 | £6,416 | £6,824 | £7,335 | £32,392 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £5,802 | £6,021 | £12,415 | £17,532 | £21,585 | £63,355 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 6% | 13% | 19% | 23% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change