Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£74,485First YearProfit From Rental Income
£12,022
↗ 16%After 5 Years
Change In Property Value
£25,286
↗ 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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £13,382 | £13,454 | £13,538 | £13,625 | £13,720 | £67,720 |
| Profit Before Tax | £2,434 | £2,600 | £2,916 | £3,241 | £3,652 | £14,842 |
| Profit After Tax | £1,972 | £2,106 | £2,362 | £2,625 | £2,958 | £12,022 |
| Change In Property Value | £2 | £2 | £4,899 | £8,745 | £11,637 | £25,286 |
| Net Return | £1,974 | £2,108 | £7,261 | £11,370 | £14,595 | £37,308 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change