Flat
UB2
2 beds
1 bath
Norwood Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£-8,158
↘ -10%After 5 Years
Change In Property Value
£28,383
↗ 10%After 5 Years
Return On Investment
24%
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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £14,118 | £14,182 | £14,256 | £14,331 | £14,413 | £71,301 |
| Profit Before Tax | £-2,022 | £-1,905 | £-1,672 | £-1,432 | £-1,127 | £-8,158 |
| Profit After Tax | £-2,022 | £-1,905 | £-1,672 | £-1,432 | £-1,127 | £-8,158 |
| Change In Property Value | £3 | £3 | £5,499 | £9,816 | £13,062 | £28,383 |
| Net Return | £-2,019 | £-1,902 | £3,827 | £8,384 | £11,935 | £20,225 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change