Flat
UB1
4 beds
2 baths
West End Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£38,026
↗ 20%After 5 Years
Change In Property Value
£58,324
↗ 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 | £36,072 | £36,613 | £37,528 | £38,467 | £39,621 | £188,301 |
| Total Expenses | £28,024 | £28,124 | £28,258 | £28,396 | £28,554 | £141,355 |
| Profit Before Tax | £8,048 | £8,489 | £9,270 | £10,071 | £11,067 | £46,946 |
| Profit After Tax | £6,519 | £6,876 | £7,509 | £8,157 | £8,964 | £38,026 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £6,525 | £6,882 | £18,809 | £28,328 | £35,806 | £96,350 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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