Flat UB2 3 beds 1 bath

Queens Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£165,250First Year

Profit From Rental Income

After 5 Years

£28,670

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,130

↗ 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	£31,080	£31,546	£32,335	£33,143	£34,138	£162,242
Total Expenses	£25,144	£25,236	£25,358	£25,483	£25,625	£126,847
Profit Before Tax	£5,936	£6,310	£6,977	£7,660	£8,512	£35,395
Profit After Tax	£4,808	£5,111	£5,651	£6,205	£6,895	£28,670
Change In Property Value	£5	£5	£10,100	£18,029	£23,991	£52,130
Net Return	£4,813	£5,116	£15,751	£24,234	£30,886	£80,800
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	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