Flat
UB2
2 beds
2 baths
Ringway, Southall UB2
London, England · UB2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,428
↗ 15%After 5 Years
Change In Property Value
£27,872
↗ 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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,948 | £15,031 | £15,129 | £15,229 | £15,338 | £75,675 |
| Profit Before Tax | £2,488 | £2,666 | £3,011 | £3,364 | £3,813 | £15,343 |
| Profit After Tax | £2,015 | £2,160 | £2,439 | £2,725 | £3,089 | £12,428 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,018 | £2,162 | £7,839 | £12,364 | £15,916 | £40,299 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change