Flat
UB2
2 beds
2 baths
Butleigh House, Healum Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£11,071
↗ 9%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
42%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £22,224 | £22,373 | £22,541 | £22,712 | £22,894 | £112,743 |
| Profit Before Tax | £1,992 | £2,206 | £2,653 | £3,112 | £3,704 | £13,668 |
| Profit After Tax | £1,614 | £1,787 | £2,149 | £2,521 | £3,000 | £11,071 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £1,617 | £1,791 | £9,649 | £15,909 | £20,816 | £49,782 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change