Flat
UB1
2 beds
1 bath
Randolph Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£15,797
↗ 10%After 5 Years
Change In Property Value
£51,511
↗ 10%After 5 Years
Return On Investment
41%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £24,542 | £24,629 | £24,742 | £24,857 | £24,988 | £123,759 |
| Profit Before Tax | £2,902 | £3,226 | £3,810 | £4,409 | £5,156 | £19,503 |
| Profit After Tax | £2,350 | £2,613 | £3,086 | £3,571 | £4,176 | £15,797 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £2,355 | £2,618 | £13,066 | £21,386 | £27,883 | £67,308 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change