Flat
UB2
2 beds
2 baths
Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£4,394
↗ 5%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
38%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £18,829 | £18,973 | £19,129 | £19,289 | £19,458 | £95,679 |
| Profit Before Tax | £539 | £685 | £1,021 | £1,364 | £1,816 | £5,425 |
| Profit After Tax | £436 | £555 | £827 | £1,105 | £1,471 | £4,394 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £439 | £558 | £6,827 | £11,815 | £15,723 | £35,363 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change