Flat
UB1
3 beds
1 bath
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-2,115
↘ -1%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
30%
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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £26,321 | £26,404 | £26,511 | £26,620 | £26,742 | £132,598 |
| Profit Before Tax | £-1,325 | £-1,033 | £-506 | £36 | £713 | £-2,115 |
| Profit After Tax | £-1,325 | £-1,033 | £-506 | £36 | £713 | £-2,115 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-1,319 | £-1,028 | £10,495 | £19,671 | £26,842 | £54,660 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change