Flat UB2 3 beds 2 baths

Dorset Avenue, Southall UB2

London, England · UB2

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£60,217

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£86,196

↗ 10%After 5 Years

Return On Investment

52%

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	£53,304	£54,104	£55,456	£56,843	£58,548	£278,254
Total Expenses	£40,459	£40,585	£40,763	£40,946	£41,159	£203,912
Profit Before Tax	£12,845	£13,519	£14,693	£15,897	£17,389	£74,342
Profit After Tax	£10,404	£10,950	£11,901	£12,876	£14,085	£60,217
Change In Property Value	£8	£8	£16,700	£29,810	£39,669	£86,196
Net Return	£10,413	£10,958	£28,602	£42,687	£53,754	£146,413
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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