Flat UB1 2 beds 2 baths

Edwin House, Southall, Middlesex UB1

London, England · UB1

Initial Investment

First Year

£151,600First Year

Profit From Rental Income

After 5 Years

£24,764

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,105

↗ 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	£30,084	£30,535	£31,299	£32,081	£33,044	£157,043
Total Expenses	£25,006	£25,132	£25,284	£25,439	£25,610	£126,470
Profit Before Tax	£5,078	£5,403	£6,015	£6,642	£7,434	£30,573
Profit After Tax	£4,113	£4,377	£4,872	£5,380	£6,021	£24,764
Change In Property Value	£5	£5	£9,320	£16,637	£22,138	£48,105
Net Return	£4,118	£4,381	£14,192	£22,017	£28,160	£72,868
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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