Flat
UB1
5 beds
2 baths
Dormers Wells Lane, Southall UB1
London, England · UB1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£85,809
↗ 25%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
55%
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 | £66,996 | £68,001 | £69,701 | £71,443 | £73,587 | £349,728 |
| Total Expenses | £48,375 | £48,521 | £48,734 | £48,952 | £49,209 | £243,791 |
| Profit Before Tax | £18,621 | £19,480 | £20,967 | £22,491 | £24,378 | £105,937 |
| Profit After Tax | £15,083 | £15,779 | £16,983 | £18,218 | £19,746 | £85,809 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £15,093 | £15,789 | £36,984 | £53,919 | £67,253 | £189,038 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change