Flat UB2 4 beds 2 baths

Sussex Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£166,982First Year

Profit From Rental Income

After 5 Years

£29,016

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,641

↗ 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	£31,380	£31,851	£32,647	£33,463	£34,467	£163,808
Total Expenses	£25,370	£25,463	£25,586	£25,711	£25,854	£127,985
Profit Before Tax	£6,010	£6,387	£7,061	£7,752	£8,613	£35,822
Profit After Tax	£4,868	£5,174	£5,719	£6,279	£6,976	£29,016
Change In Property Value	£5	£5	£10,199	£18,206	£24,226	£52,641
Net Return	£4,873	£5,179	£15,919	£24,484	£31,203	£81,658
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