Flat
UB2
3 beds
2 baths
Ashwell House, Healum Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£25,116
↗ 15%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
47%
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 | £32,928 | £33,422 | £34,257 | £35,114 | £36,167 | £171,889 |
| Total Expenses | £27,840 | £27,989 | £28,165 | £28,345 | £28,542 | £140,881 |
| Profit Before Tax | £5,088 | £5,433 | £6,093 | £6,769 | £7,625 | £31,008 |
| Profit After Tax | £4,121 | £4,401 | £4,935 | £5,483 | £6,176 | £25,116 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £4,126 | £4,406 | £15,135 | £23,690 | £30,405 | £77,763 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change