Flat
UB2
0 beds
1 bath
Burket Close, Norwood Green, Southall UB2
London, England · UB2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£6,830
↗ 12%After 5 Years
Change In Property Value
£18,576
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,616 | £11,790 | £12,085 | £12,387 | £12,759 | £60,637 |
| Total Expenses | £10,301 | £10,365 | £10,437 | £10,511 | £10,591 | £52,205 |
| Profit Before Tax | £1,315 | £1,426 | £1,648 | £1,876 | £2,168 | £8,433 |
| Profit After Tax | £1,065 | £1,155 | £1,335 | £1,520 | £1,756 | £6,830 |
| Change In Property Value | £2 | £2 | £3,599 | £6,424 | £8,549 | £18,576 |
| Net Return | £1,067 | £1,157 | £4,934 | £7,944 | £10,305 | £25,406 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change