Flat
UB2
1 bed
1 bath
Burket Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£22,406
↗ 33%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £12,469 | £12,541 | £12,628 | £12,717 | £12,815 | £63,169 |
| Profit Before Tax | £4,932 | £5,120 | £5,475 | £5,838 | £6,297 | £27,662 |
| Profit After Tax | £3,995 | £4,148 | £4,435 | £4,729 | £5,100 | £22,406 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £3,997 | £4,150 | £8,835 | £12,583 | £15,552 | £45,116 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 6% | 6% | 13% | 19% | 23% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change