Flat
UB2
1 bed
1 bath
Featherstone Court, Southall UB2
London, England · UB2
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-8,784
↘ -14%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,928 | £9,151 | £9,380 | £9,661 | £45,916 |
| Total Expenses | £10,813 | £10,872 | £10,937 | £11,004 | £11,075 | £54,700 |
| Profit Before Tax | £-2,017 | £-1,944 | £-1,786 | £-1,624 | £-1,413 | £-8,784 |
| Profit After Tax | £-2,017 | £-1,944 | £-1,786 | £-1,624 | £-1,413 | £-8,784 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-2,015 | £-1,942 | £2,213 | £5,514 | £8,086 | £11,857 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change