Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£-8,533
↘ -12%After 5 Years
Change In Property Value
£23,737
↗ 10%After 5 Years
Return On Investment
22%
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 | £10,116 | £10,268 | £10,524 | £10,788 | £11,111 | £52,807 |
| Total Expenses | £12,135 | £12,196 | £12,265 | £12,335 | £12,410 | £61,340 |
| Profit Before Tax | £-2,019 | £-1,928 | £-1,740 | £-1,547 | £-1,299 | £-8,533 |
| Profit After Tax | £-2,019 | £-1,928 | £-1,740 | £-1,547 | £-1,299 | £-8,533 |
| Change In Property Value | £2 | £2 | £4,599 | £8,209 | £10,924 | £23,737 |
| Net Return | £-2,017 | £-1,926 | £2,859 | £6,662 | £9,626 | £15,204 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change