Flat
UB2
1 bed
1 bath
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,990
↗ 13%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
47%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £12,449 | £12,524 | £12,609 | £12,696 | £12,791 | £63,069 |
| Profit Before Tax | £1,759 | £1,898 | £2,173 | £2,455 | £2,815 | £11,099 |
| Profit After Tax | £1,425 | £1,537 | £1,760 | £1,988 | £2,280 | £8,990 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £1,427 | £1,539 | £6,160 | £9,843 | £12,732 | £31,700 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change