Flat UB2 2 beds 2 baths

Ordnance Dock Place, Southall UB2

London, England · UB2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,800

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

46%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£18,267	£18,374	£18,498	£18,624	£18,761	£92,524
Profit Before Tax	£2,721	£2,929	£3,338	£3,757	£4,292	£17,037
Profit After Tax	£2,204	£2,372	£2,704	£3,043	£3,476	£13,800
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,207	£2,376	£9,204	£14,646	£18,916	£47,349
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change