Flat
UB1
3 beds
2 baths
West End Road, Southall, Middlesex UB1
London, England · UB1
View property listing
Initial Investment
£184,482First YearProfit From Rental Income
£32,718
↗ 18%After 5 Years
Change In Property Value
£57,803
↗ 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 | £27,662 | £27,760 | £27,891 | £28,024 | £28,177 | £139,514 |
| Profit Before Tax | £6,802 | £7,221 | £7,965 | £8,728 | £9,677 | £40,393 |
| Profit After Tax | £5,509 | £5,849 | £6,452 | £7,070 | £7,839 | £32,718 |
| Change In Property Value | £6 | £6 | £11,199 | £19,991 | £26,602 | £57,803 |
| Net Return | £5,515 | £5,854 | £17,651 | £27,060 | £34,441 | £90,521 |
| Return From Rental Income (%) | 3% | 3% | 3% | 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