Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£7,210
↗ 10%After 5 Years
Change In Property Value
£23,737
↗ 10%After 5 Years
Return On Investment
44%
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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £13,523 | £13,612 | £13,712 | £13,815 | £13,924 | £68,586 |
| Profit Before Tax | £1,321 | £1,455 | £1,731 | £2,015 | £2,380 | £8,901 |
| Profit After Tax | £1,070 | £1,178 | £1,402 | £1,632 | £1,928 | £7,210 |
| Change In Property Value | £2 | £2 | £4,599 | £8,209 | £10,924 | £23,737 |
| Net Return | £1,073 | £1,181 | £6,001 | £9,841 | £12,852 | £30,948 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change