Flat UB2 2 beds 2 baths

Havelock Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£17,523

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£21,031	£21,148	£21,285	£21,426	£21,579	£106,468
Profit Before Tax	£3,510	£3,760	£4,246	£4,743	£5,375	£21,634
Profit After Tax	£2,843	£3,046	£3,439	£3,842	£4,354	£17,523
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£2,846	£3,050	£11,039	£17,408	£22,407	£56,750
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

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