Flat
UB2
3 beds
1 bath
Endsleigh Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£166,825First YearProfit From Rental Income
£27,272
↗ 16%After 5 Years
Change In Property Value
£52,595
↗ 10%After 5 Years
Return On Investment
48%
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 | £32,892 | £33,385 | £34,220 | £35,076 | £36,128 | £171,701 |
| Total Expenses | £27,294 | £27,430 | £27,595 | £27,764 | £27,950 | £138,032 |
| Profit Before Tax | £5,598 | £5,955 | £6,625 | £7,312 | £8,178 | £33,669 |
| Profit After Tax | £4,535 | £4,824 | £5,366 | £5,923 | £6,624 | £27,272 |
| Change In Property Value | £5 | £5 | £10,190 | £18,190 | £24,205 | £52,595 |
| Net Return | £4,540 | £4,829 | £15,556 | £24,112 | £30,829 | £79,866 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change