Flat
UB2
3 beds
2 baths
Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£73,750First YearProfit From Rental Income
£-8,430
↘ -11%After 5 Years
Change In Property Value
£25,033
↗ 10%After 5 Years
Return On Investment
23%
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 | £10,668 | £10,828 | £11,099 | £11,376 | £11,717 | £55,688 |
| Total Expenses | £12,688 | £12,750 | £12,820 | £12,892 | £12,968 | £64,118 |
| Profit Before Tax | £-2,020 | £-1,922 | £-1,721 | £-1,515 | £-1,251 | £-8,430 |
| Profit After Tax | £-2,020 | £-1,922 | £-1,721 | £-1,515 | £-1,251 | £-8,430 |
| Change In Property Value | £2 | £2 | £4,850 | £8,657 | £11,521 | £25,033 |
| Net Return | £-2,018 | £-1,920 | £3,129 | £7,142 | £10,270 | £16,603 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change