Flat
UB2
3 beds
1 bath
Tachbrook Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£27,902
↗ 17%After 5 Years
Change In Property Value
£51,098
↗ 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 | £30,456 | £30,913 | £31,686 | £32,478 | £33,452 | £158,984 |
| Total Expenses | £24,685 | £24,776 | £24,897 | £25,020 | £25,160 | £124,537 |
| Profit Before Tax | £5,771 | £6,136 | £6,789 | £7,458 | £8,292 | £34,447 |
| Profit After Tax | £4,675 | £4,971 | £5,499 | £6,041 | £6,717 | £27,902 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £4,680 | £4,975 | £15,399 | £23,713 | £30,233 | £79,000 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 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