Flat
UB1
4 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£52,805
↗ 21%After 5 Years
Change In Property Value
£76,905
↗ 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 | £47,556 | £48,269 | £49,476 | £50,713 | £52,234 | £248,249 |
| Total Expenses | £36,313 | £36,431 | £36,594 | £36,762 | £36,957 | £183,058 |
| Profit Before Tax | £11,243 | £11,839 | £12,882 | £13,951 | £15,278 | £65,191 |
| Profit After Tax | £9,106 | £9,589 | £10,434 | £11,300 | £12,375 | £52,805 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £9,114 | £9,597 | £25,334 | £37,897 | £47,768 | £129,710 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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