Flat
UB2
0 beds
0 baths
Norwood Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£88,232First YearProfit From Rental Income
£7,554
↗ 9%After 5 Years
Change In Property Value
£29,415
↗ 10%After 5 Years
Return On Investment
42%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £17,085 | £17,203 | £17,335 | £17,469 | £17,612 | £86,703 |
| Profit Before Tax | £1,311 | £1,469 | £1,804 | £2,148 | £2,594 | £9,326 |
| Profit After Tax | £1,062 | £1,190 | £1,461 | £1,740 | £2,101 | £7,554 |
| Change In Property Value | £3 | £3 | £5,699 | £10,173 | £13,537 | £29,415 |
| Net Return | £1,065 | £1,193 | £7,161 | £11,913 | £15,638 | £36,969 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change