Flat UB2 2 beds 1 bath

Balfour Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£116,582First Year

Profit From Rental Income

After 5 Years

£19,004

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 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	£23,628	£23,982	£24,582	£25,197	£25,952	£123,341
Total Expenses	£19,745	£19,846	£19,968	£20,092	£20,229	£99,879
Profit Before Tax	£3,883	£4,136	£4,614	£5,105	£5,724	£23,462
Profit After Tax	£3,145	£3,350	£3,738	£4,135	£4,636	£19,004
Change In Property Value	£4	£4	£7,319	£13,065	£17,385	£37,776
Net Return	£3,149	£3,354	£11,057	£17,199	£22,022	£56,781
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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