Flat UB2 1 bed 1 bath

Denman Avenue, Southall UB2

London, England · UB2

Initial Investment

First Year

£106,450First Year

Profit From Rental Income

After 5 Years

£17,323

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,788

↗ 10%After 5 Years

Return On Investment

49%

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	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£18,222	£18,316	£18,429	£18,544	£18,671	£92,182
Profit Before Tax	£3,534	£3,766	£4,205	£4,656	£5,225	£21,387
Profit After Tax	£2,862	£3,051	£3,406	£3,771	£4,233	£17,323
Change In Property Value	£3	£3	£6,740	£12,031	£16,010	£34,788
Net Return	£2,866	£3,054	£10,147	£15,803	£20,243	£52,111
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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