Flat UB2 3 beds 1 bath

Clarence Street, Southall UB2

London, England · UB2

Initial Investment

First Year

£137,950First Year

Profit From Rental Income

After 5 Years

£22,937

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,079

↗ 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	£26,280	£26,674	£27,341	£28,025	£28,865	£137,185
Total Expenses	£21,569	£21,655	£21,764	£21,877	£22,003	£108,868
Profit Before Tax	£4,711	£5,020	£5,577	£6,148	£6,862	£28,317
Profit After Tax	£3,816	£4,066	£4,517	£4,980	£5,558	£22,937
Change In Property Value	£4	£4	£8,540	£15,244	£20,286	£44,079
Net Return	£3,820	£4,070	£13,057	£20,224	£25,844	£67,016
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	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