Flat
UB2
2 beds
2 baths
Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£15,885
↗ 18%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,448 | £15,524 | £15,616 | £15,710 | £15,814 | £78,110 |
| Profit Before Tax | £3,272 | £3,477 | £3,860 | £4,253 | £4,748 | £19,611 |
| Profit After Tax | £2,651 | £2,817 | £3,127 | £3,445 | £3,846 | £15,885 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £2,653 | £2,820 | £8,926 | £13,796 | £17,621 | £45,816 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change