Flat UB1 4 beds 1 bath

Southall UB1

London, England · UB1

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£32,710

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 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	£34,464	£34,981	£35,855	£36,752	£37,854	£179,907
Total Expenses	£27,664	£27,762	£27,893	£28,026	£28,179	£139,524
Profit Before Tax	£6,800	£7,219	£7,963	£8,726	£9,676	£40,383
Profit After Tax	£5,508	£5,847	£6,450	£7,068	£7,837	£32,710
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£5,513	£5,853	£17,650	£27,060	£34,441	£90,518
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change