Flat
UB2
2 beds
2 baths
Bridge Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-7,513
↘ -7%After 5 Years
Change In Property Value
£36,027
↗ 10%After 5 Years
Return On Investment
26%
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 | £15,360 | £15,590 | £15,980 | £16,380 | £16,871 | £80,181 |
| Total Expenses | £17,383 | £17,452 | £17,534 | £17,617 | £17,709 | £87,694 |
| Profit Before Tax | £-2,023 | £-1,861 | £-1,553 | £-1,238 | £-838 | £-7,513 |
| Profit After Tax | £-2,023 | £-1,861 | £-1,553 | £-1,238 | £-838 | £-7,513 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £-2,019 | £-1,858 | £5,427 | £11,222 | £15,742 | £28,514 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change