Flat
UB1
3 beds
1 bath
Longford Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£9,993
↗ 8%After 5 Years
Change In Property Value
£39,222
↗ 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 | £20,892 | £21,205 | £21,736 | £22,279 | £22,947 | £109,059 |
| Total Expenses | £19,164 | £19,241 | £19,337 | £19,435 | £19,545 | £96,722 |
| Profit Before Tax | £1,728 | £1,964 | £2,398 | £2,844 | £3,403 | £12,337 |
| Profit After Tax | £1,400 | £1,591 | £1,943 | £2,303 | £2,756 | £9,993 |
| Change In Property Value | £4 | £4 | £7,599 | £13,564 | £18,050 | £39,222 |
| Net Return | £1,404 | £1,595 | £9,542 | £15,868 | £20,807 | £49,215 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 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