Flat
UB2
1 bed
1 bath
Butleigh House, Healum Avenue, Southall, Greater London UB2
London, England · UB2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£19,984
↗ 21%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
54%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £15,143 | £15,202 | £15,279 | £15,358 | £15,448 | £76,432 |
| Profit Before Tax | £4,225 | £4,456 | £4,870 | £5,295 | £5,825 | £24,672 |
| Profit After Tax | £3,422 | £3,610 | £3,945 | £4,289 | £4,718 | £19,984 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £3,425 | £3,613 | £9,945 | £14,999 | £18,971 | £50,953 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change