Flat UB2 1 bed 1 bath

Featherstone Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£66,100First Year

Profit From Rental Income

After 5 Years

£10,010

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£22,401

↗ 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	£14,016	£14,226	£14,582	£14,946	£15,395	£73,165
Total Expenses	£12,011	£12,078	£12,157	£12,237	£12,324	£60,807
Profit Before Tax	£2,005	£2,148	£2,425	£2,709	£3,070	£12,358
Profit After Tax	£1,624	£1,740	£1,964	£2,195	£2,487	£10,010
Change In Property Value	£2	£2	£4,340	£7,747	£10,309	£22,401
Net Return	£1,626	£1,742	£6,305	£9,942	£12,796	£32,411
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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