Flat UB2 1 bed 1 bath

Burket Close, Southall UB2

London, England · UB2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£6,452

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

44%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£13,049	£13,137	£13,236	£13,336	£13,444	£66,202
Profit Before Tax	£1,159	£1,284	£1,546	£1,815	£2,162	£7,966
Profit After Tax	£939	£1,040	£1,252	£1,470	£1,751	£6,452
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£941	£1,042	£5,652	£9,324	£12,203	£29,162
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	44%

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