Flat UB2 1 bed 1 bath

Featherstone Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£66,100First Year

Profit From Rental Income

After 5 Years

£-8,614

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£22,401

↗ 10%After 5 Years

Return On Investment

21%

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	£9,552	£9,695	£9,938	£10,186	£10,492	£49,863
Total Expenses	£11,565	£11,625	£11,692	£11,761	£11,834	£58,477
Profit Before Tax	£-2,013	£-1,930	£-1,755	£-1,575	£-1,342	£-8,614
Profit After Tax	£-2,013	£-1,930	£-1,755	£-1,575	£-1,342	£-8,614
Change In Property Value	£2	£2	£4,340	£7,747	£10,309	£22,401
Net Return	£-2,011	£-1,928	£2,586	£6,172	£8,967	£13,786
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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