Flat
UB1
3 beds
2 baths
Abbotts Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£42,235
↗ 18%After 5 Years
Change In Property Value
£71,228
↗ 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 | £42,456 | £43,093 | £44,170 | £45,274 | £46,633 | £221,626 |
| Total Expenses | £33,621 | £33,731 | £33,882 | £34,036 | £34,214 | £169,485 |
| Profit Before Tax | £8,835 | £9,362 | £10,288 | £11,238 | £12,418 | £52,141 |
| Profit After Tax | £7,156 | £7,583 | £8,334 | £9,103 | £10,059 | £42,235 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £7,163 | £7,590 | £22,134 | £33,737 | £42,839 | £113,462 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 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