Flat
UB2
3 beds
1 bath
Cookham Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£168,732First YearProfit From Rental Income
£29,400
↗ 17%After 5 Years
Change In Property Value
£53,158
↗ 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 | £31,692 | £32,167 | £32,972 | £33,796 | £34,810 | £165,437 |
| Total Expenses | £25,600 | £25,693 | £25,817 | £25,943 | £26,087 | £129,140 |
| Profit Before Tax | £6,092 | £6,474 | £7,155 | £7,853 | £8,723 | £36,296 |
| Profit After Tax | £4,935 | £5,244 | £5,795 | £6,361 | £7,065 | £29,400 |
| Change In Property Value | £5 | £5 | £10,299 | £18,384 | £24,464 | £53,158 |
| Net Return | £4,940 | £5,249 | £16,095 | £24,745 | £31,529 | £82,558 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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