Flat
UB2
3 beds
1 bath
Mcnair Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£32,678
↗ 20%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
52%
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 | £31,920 | £32,399 | £33,209 | £34,039 | £35,060 | £166,627 |
| Total Expenses | £25,028 | £25,121 | £25,245 | £25,372 | £25,517 | £126,284 |
| Profit Before Tax | £6,892 | £7,277 | £7,963 | £8,667 | £9,543 | £40,343 |
| Profit After Tax | £5,583 | £5,895 | £6,450 | £7,020 | £7,730 | £32,678 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £5,588 | £5,900 | £16,450 | £24,869 | £31,481 | £84,287 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change