Flat UB2 2 beds 1 bath

Burket Close, Southall UB2

London, England · UB2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,550

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

46%

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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£15,392	£15,486	£15,593	£15,703	£15,821	£77,994
Profit Before Tax	£2,044	£2,212	£2,547	£2,891	£3,330	£13,024
Profit After Tax	£1,656	£1,792	£2,063	£2,342	£2,698	£10,550
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£1,658	£1,794	£7,463	£11,981	£15,525	£38,422
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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