Flat
UB2
4 beds
3 baths
Greenland Crescent, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£205,482First YearProfit From Rental Income
£37,096
↗ 18%After 5 Years
Change In Property Value
£63,997
↗ 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 | £38,148 | £38,720 | £39,688 | £40,680 | £41,901 | £199,138 |
| Total Expenses | £30,411 | £30,515 | £30,654 | £30,797 | £30,962 | £153,340 |
| Profit Before Tax | £7,737 | £8,206 | £9,034 | £9,883 | £10,939 | £45,798 |
| Profit After Tax | £6,267 | £6,647 | £7,317 | £8,005 | £8,860 | £37,096 |
| Change In Property Value | £6 | £6 | £12,399 | £22,133 | £29,452 | £63,997 |
| Net Return | £6,273 | £6,653 | £19,717 | £30,138 | £38,313 | £101,093 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change