Flat
UB2
1 bed
1 bath
Barnes Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£-8,681
↘ -14%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
20%
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 | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £11,254 | £11,314 | £11,380 | £11,448 | £11,520 | £56,916 |
| Profit Before Tax | £-2,014 | £-1,935 | £-1,767 | £-1,595 | £-1,371 | £-8,681 |
| Profit After Tax | £-2,014 | £-1,935 | £-1,767 | £-1,595 | £-1,371 | £-8,681 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £-2,012 | £-1,933 | £2,432 | £5,901 | £8,603 | £12,991 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change