Flat
UB1
3 beds
2 baths
Orchard Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£140,732First YearProfit From Rental Income
£23,532
↗ 17%After 5 Years
Change In Property Value
£44,899
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £21,934 | £22,020 | £22,131 | £22,244 | £22,373 | £110,702 |
| Profit Before Tax | £4,838 | £5,154 | £5,722 | £6,305 | £7,033 | £29,052 |
| Profit After Tax | £3,919 | £4,174 | £4,635 | £5,107 | £5,697 | £23,532 |
| Change In Property Value | £4 | £4 | £8,699 | £15,528 | £20,663 | £44,899 |
| Net Return | £3,923 | £4,179 | £13,334 | £20,635 | £26,360 | £68,431 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change