Flat
UB2
2 beds
1 bath
Burket Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£15,342
↗ 17%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
50%
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 | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £15,909 | £15,990 | £16,088 | £16,188 | £16,298 | £80,472 |
| Profit Before Tax | £3,135 | £3,340 | £3,725 | £4,121 | £4,620 | £18,941 |
| Profit After Tax | £2,540 | £2,705 | £3,017 | £3,338 | £3,742 | £15,342 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £2,543 | £2,708 | £8,918 | £13,869 | £17,757 | £45,794 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change