Flat UB2 2 beds 2 baths

Daubenton House, Havelock Road, Southall, Greater London UB2

London, England · UB2

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£22,408

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£27,768	£28,185	£28,889	£29,611	£30,500	£144,953
Total Expenses	£23,187	£23,306	£23,448	£23,594	£23,754	£117,289
Profit Before Tax	£4,581	£4,879	£5,441	£6,017	£6,746	£27,664
Profit After Tax	£3,711	£3,952	£4,407	£4,874	£5,464	£22,408
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£3,715	£3,956	£13,007	£20,225	£25,892	£66,796
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change