Flat
UB2
2 beds
1 bath
Burket Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£88,232First YearProfit From Rental Income
£14,491
↗ 16%After 5 Years
Change In Property Value
£29,415
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,445 | £15,525 | £15,622 | £15,720 | £15,828 | £78,140 |
| Profit Before Tax | £2,951 | £3,146 | £3,517 | £3,897 | £4,378 | £17,890 |
| Profit After Tax | £2,390 | £2,549 | £2,849 | £3,157 | £3,546 | £14,491 |
| Change In Property Value | £3 | £3 | £5,699 | £10,173 | £13,537 | £29,415 |
| Net Return | £2,393 | £2,551 | £8,548 | £13,330 | £17,083 | £43,906 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change