Flat
UB2
2 beds
1 bath
Salisbury Road, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£96,125First YearProfit From Rental Income
£27,626
↗ 29%After 5 Years
Change In Property Value
£31,743
↗ 10%After 5 Years
Return On Investment
62%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £17,380 | £17,480 | £17,601 | £17,724 | £17,859 | £88,045 |
| Profit Before Tax | £6,020 | £6,271 | £6,744 | £7,229 | £7,843 | £34,106 |
| Profit After Tax | £4,876 | £5,079 | £5,463 | £5,856 | £6,352 | £27,626 |
| Change In Property Value | £3 | £3 | £6,150 | £10,978 | £14,609 | £31,743 |
| Net Return | £4,879 | £5,082 | £11,613 | £16,834 | £20,961 | £59,369 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 18% | 22% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change