Flat
UB2
1 bed
1 bath
Barnes Avenue, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£9,408
↗ 15%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
49%
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 | £13,560 | £13,763 | £14,107 | £14,460 | £14,894 | £70,785 |
| Total Expenses | £11,686 | £11,752 | £11,829 | £11,909 | £11,995 | £59,171 |
| Profit Before Tax | £1,874 | £2,011 | £2,278 | £2,552 | £2,899 | £11,614 |
| Profit After Tax | £1,518 | £1,629 | £1,845 | £2,067 | £2,348 | £9,408 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £1,520 | £1,631 | £6,044 | £9,562 | £12,323 | £31,081 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change