Flat
UB1
1 bed
1 bath
Lady Margaret Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,909
↗ 26%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
60%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,952 | £12,023 | £12,106 | £12,192 | £12,286 | £60,559 |
| Profit Before Tax | £3,648 | £3,811 | £4,123 | £4,443 | £4,849 | £20,875 |
| Profit After Tax | £2,955 | £3,087 | £3,340 | £3,599 | £3,927 | £16,909 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £2,957 | £3,089 | £7,540 | £11,096 | £13,904 | £38,587 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 22% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change