Flat
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£201,982First YearProfit From Rental Income
£49,069
↗ 24%After 5 Years
Change In Property Value
£62,964
↗ 10%After 5 Years
Return On Investment
55%
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 | £40,872 | £41,485 | £42,522 | £43,585 | £44,893 | £213,357 |
| Total Expenses | £30,287 | £30,394 | £30,541 | £30,691 | £30,865 | £152,778 |
| Profit Before Tax | £10,585 | £11,091 | £11,981 | £12,894 | £14,028 | £60,580 |
| Profit After Tax | £8,574 | £8,984 | £9,705 | £10,444 | £11,363 | £49,069 |
| Change In Property Value | £6 | £6 | £12,199 | £21,776 | £28,977 | £62,964 |
| Net Return | £8,580 | £8,990 | £21,904 | £32,220 | £40,340 | £112,034 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change