Flat
UB2
3 beds
2 baths
Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-6,587
↘ -4%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
27%
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 | £20,244 | £20,548 | £21,061 | £21,588 | £22,236 | £105,676 |
| Total Expenses | £22,275 | £22,351 | £22,446 | £22,542 | £22,650 | £112,263 |
| Profit Before Tax | £-2,031 | £-1,804 | £-1,384 | £-954 | £-414 | £-6,587 |
| Profit After Tax | £-2,031 | £-1,804 | £-1,384 | £-954 | £-414 | £-6,587 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-2,026 | £-1,799 | £7,816 | £15,468 | £21,439 | £40,898 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change