Flat UB2 3 beds 1 bath

Dagmar Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£152,982First Year

Profit From Rental Income

After 5 Years

£26,082

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£48,512

↗ 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	£28,920	£29,354	£30,088	£30,840	£31,765	£150,966
Total Expenses	£23,537	£23,627	£23,743	£23,862	£23,997	£118,766
Profit Before Tax	£5,383	£5,727	£6,345	£6,978	£7,768	£32,200
Profit After Tax	£4,360	£4,639	£5,139	£5,652	£6,292	£26,082
Change In Property Value	£5	£5	£9,399	£16,778	£22,326	£48,512
Net Return	£4,365	£4,644	£14,538	£22,430	£28,618	£74,594
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	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