Flat UB2 2 beds 1 bath

Salisbury Road, Southall, Middlesex UB2

London, England · UB2

Initial Investment

First Year

£96,125First Year

Profit From Rental Income

After 5 Years

£31,179

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£31,743

↗ 10%After 5 Years

Return On Investment

65%

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	£16,540	£16,621	£16,724	£16,828	£16,946	£83,659
Profit Before Tax	£6,860	£7,130	£7,621	£8,125	£8,756	£38,492
Profit After Tax	£5,557	£5,775	£6,173	£6,581	£7,093	£31,179
Change In Property Value	£3	£3	£6,150	£10,978	£14,609	£31,743
Net Return	£5,560	£5,778	£12,323	£17,559	£21,701	£62,922
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	6%	13%	18%	23%	65%

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