Flat
UB1
1 bed
1 bath
The Green Quarter, Randolph Road, Southall, London UB1
London, England · UB1
View property listing
Initial Investment
£140,225First YearProfit From Rental Income
£22,883
↗ 16%After 5 Years
Change In Property Value
£44,750
↗ 10%After 5 Years
Return On Investment
48%
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 | £27,984 | £28,404 | £29,114 | £29,842 | £30,737 | £146,080 |
| Total Expenses | £23,297 | £23,414 | £23,556 | £23,701 | £23,861 | £117,830 |
| Profit Before Tax | £4,687 | £4,989 | £5,558 | £6,140 | £6,876 | £28,250 |
| Profit After Tax | £3,797 | £4,041 | £4,502 | £4,974 | £5,569 | £22,883 |
| Change In Property Value | £4 | £4 | £8,670 | £15,476 | £20,594 | £44,750 |
| Net Return | £3,801 | £4,046 | £13,172 | £20,450 | £26,164 | £67,632 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change