Flat UB2 2 beds 2 baths

Daubenton House, Havelock Road, Southall, Greater London UB2

London, England · UB2

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£-6,837

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£18,924	£19,208	£19,688	£20,180	£20,786	£98,786
Total Expenses	£20,953	£21,027	£21,118	£21,211	£21,314	£105,623
Profit Before Tax	£-2,029	£-1,819	£-1,430	£-1,031	£-529	£-6,837
Profit After Tax	£-2,029	£-1,819	£-1,430	£-1,031	£-529	£-6,837
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£-2,024	£-1,815	£7,170	£14,320	£19,900	£37,551
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change