Flat
UB2
6 beds
2 baths
Crosslands Avn, Southall UB2
London, England · UB2
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£65,581
↗ 22%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
52%
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 | £57,456 | £58,318 | £59,776 | £61,270 | £63,108 | £299,928 |
| Total Expenses | £43,451 | £43,583 | £43,772 | £43,965 | £44,192 | £218,964 |
| Profit Before Tax | £14,005 | £14,735 | £16,004 | £17,305 | £18,916 | £80,964 |
| Profit After Tax | £11,344 | £11,935 | £12,963 | £14,017 | £15,322 | £65,581 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £11,353 | £11,944 | £30,962 | £46,146 | £58,077 | £158,482 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change