Flat UB1 3 beds 1 bath

Trinity Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£28,294

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 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	£30,768	£31,230	£32,010	£32,811	£33,795	£160,613
Total Expenses	£24,912	£25,004	£25,126	£25,249	£25,390	£125,682
Profit Before Tax	£5,856	£6,225	£6,885	£7,561	£8,404	£34,931
Profit After Tax	£4,743	£5,042	£5,577	£6,125	£6,808	£28,294
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£4,748	£5,047	£15,576	£23,973	£30,559	£79,903
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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