Flat UB2 1 bed 1 bath

Salisbury Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£8,945

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£14,442	£14,533	£14,636	£14,742	£14,856	£73,209
Profit Before Tax	£1,698	£1,849	£2,155	£2,469	£2,872	£11,044
Profit After Tax	£1,376	£1,498	£1,746	£2,000	£2,326	£8,945
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£1,378	£1,500	£6,745	£10,923	£14,201	£34,747
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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