Flat
UB1
2 beds
1 bath
Oakleigh Court, - Avenue Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£569
↗ 1%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
33%
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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £16,182 | £16,222 | £16,277 | £16,334 | £16,400 | £81,416 |
| Profit Before Tax | £-426 | £-230 | £115 | £468 | £906 | £833 |
| Profit After Tax | £-426 | £-230 | £112 | £379 | £734 | £569 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-422 | £-226 | £7,112 | £12,874 | £17,361 | £36,699 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change