Flat
UB2
2 beds
1 bath
Scotts Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-7,931
↘ -8%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
25%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £15,221 | £15,286 | £15,363 | £15,441 | £15,526 | £76,836 |
| Profit Before Tax | £-2,021 | £-1,888 | £-1,630 | £-1,365 | £-1,027 | £-7,931 |
| Profit After Tax | £-2,021 | £-1,888 | £-1,630 | £-1,365 | £-1,027 | £-7,931 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-2,018 | £-1,885 | £4,369 | £9,344 | £13,223 | £23,033 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change