Flat
UB1
2 beds
1 bath
The Green Quarter, Randolph Road, Southall, London UB1
London, England · UB1
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£17,996
↗ 10%After 5 Years
Change In Property Value
£56,260
↗ 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 | £29,964 | £30,413 | £31,174 | £31,953 | £32,912 | £156,416 |
| Total Expenses | £26,619 | £26,710 | £26,829 | £26,951 | £27,090 | £134,199 |
| Profit Before Tax | £3,345 | £3,703 | £4,345 | £5,002 | £5,822 | £22,217 |
| Profit After Tax | £2,709 | £3,000 | £3,519 | £4,052 | £4,716 | £17,996 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £2,715 | £3,005 | £14,419 | £23,509 | £30,608 | £74,255 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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