Flat UB2 5 beds 2 baths

Alleyn Park, Southall UB2

London, England · UB2

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£56,918

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

52%

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	£50,748	£51,509	£52,797	£54,117	£55,740	£264,911
Total Expenses	£38,616	£38,739	£38,910	£39,086	£39,291	£194,643
Profit Before Tax	£12,132	£12,771	£13,887	£15,031	£16,449	£70,269
Profit After Tax	£9,827	£10,344	£11,248	£12,175	£13,324	£56,918
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£9,835	£10,352	£27,149	£40,557	£51,092	£138,985
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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