Flat
UB1
1 bed
1 bath
Mckenzie House, School Passage, Southall UB1
London, England · UB1
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£14,094
↗ 16%After 5 Years
Change In Property Value
£29,420
↗ 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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,539 | £15,622 | £15,720 | £15,820 | £15,930 | £78,630 |
| Profit Before Tax | £2,857 | £3,050 | £3,419 | £3,797 | £4,276 | £17,400 |
| Profit After Tax | £2,314 | £2,471 | £2,769 | £3,076 | £3,463 | £14,094 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,317 | £2,474 | £8,470 | £13,250 | £17,003 | £43,514 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change