Flat
UB2
3 beds
2 baths
Greenview Court, Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£32,793
↗ 16%After 5 Years
Change In Property Value
£62,453
↗ 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 | £39,060 | £39,646 | £40,637 | £41,653 | £42,903 | £203,898 |
| Total Expenses | £32,315 | £32,475 | £32,669 | £32,867 | £33,086 | £163,413 |
| Profit Before Tax | £6,745 | £7,171 | £7,968 | £8,786 | £9,816 | £40,485 |
| Profit After Tax | £5,463 | £5,808 | £6,454 | £7,116 | £7,951 | £32,793 |
| Change In Property Value | £6 | £6 | £12,100 | £21,599 | £28,742 | £62,453 |
| Net Return | £5,469 | £5,814 | £18,554 | £28,715 | £36,693 | £95,246 |
| 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