Flat
UB2
3 beds
1 bath
Clarence Street, Southall UB2
London, England · UB2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£19,698
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
45%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £22,494 | £22,579 | £22,689 | £22,802 | £22,929 | £113,493 |
| Profit Before Tax | £3,906 | £4,217 | £4,777 | £5,351 | £6,068 | £24,318 |
| Profit After Tax | £3,164 | £3,415 | £3,869 | £4,334 | £4,915 | £19,698 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,169 | £3,420 | £12,869 | £20,399 | £26,294 | £66,151 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change