Flat
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£201,982First YearProfit From Rental Income
£41,717
↗ 21%After 5 Years
Change In Property Value
£62,964
↗ 10%After 5 Years
Return On Investment
52%
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 | £38,940 | £39,524 | £40,512 | £41,525 | £42,771 | £203,272 |
| Total Expenses | £30,094 | £30,198 | £30,340 | £30,485 | £30,652 | £151,769 |
| Profit Before Tax | £8,846 | £9,326 | £10,172 | £11,040 | £12,118 | £51,503 |
| Profit After Tax | £7,165 | £7,554 | £8,240 | £8,942 | £9,816 | £41,717 |
| Change In Property Value | £6 | £6 | £12,199 | £21,776 | £28,977 | £62,964 |
| Net Return | £7,172 | £7,560 | £20,439 | £30,718 | £38,793 | £104,681 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change