Flat
UB2
1 bed
1 bath
Dudley Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£-8,616
↘ -13%After 5 Years
Change In Property Value
£22,607
↗ 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 | £9,636 | £9,781 | £10,025 | £10,276 | £10,584 | £50,301 |
| Total Expenses | £11,652 | £11,713 | £11,780 | £11,849 | £11,923 | £58,918 |
| Profit Before Tax | £-2,016 | £-1,932 | £-1,755 | £-1,574 | £-1,339 | £-8,616 |
| Profit After Tax | £-2,016 | £-1,932 | £-1,755 | £-1,574 | £-1,339 | £-8,616 |
| Change In Property Value | £2 | £2 | £4,380 | £7,818 | £10,404 | £22,607 |
| Net Return | £-2,014 | £-1,930 | £2,625 | £6,245 | £9,065 | £13,991 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change