Flat
UB2
3 beds
2 baths
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£27,021
↗ 16%After 5 Years
Change In Property Value
£52,130
↗ 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 | £32,604 | £33,093 | £33,920 | £34,768 | £35,811 | £170,197 |
| Total Expenses | £27,057 | £27,193 | £27,356 | £27,524 | £27,708 | £136,838 |
| Profit Before Tax | £5,547 | £5,900 | £6,564 | £7,245 | £8,103 | £33,360 |
| Profit After Tax | £4,493 | £4,779 | £5,317 | £5,868 | £6,564 | £27,021 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £4,498 | £4,784 | £15,417 | £23,897 | £30,555 | £79,152 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change