Flat UB1 2 beds 2 baths

The Green Quarter, Randolph Road, Southall, London UB1

London, England · UB1

Initial Investment

First Year

£193,600First Year

Profit From Rental Income

After 5 Years

£19,993

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£60,492

↗ 10%After 5 Years

Return On Investment

42%

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	£32,220	£32,703	£33,521	£34,359	£35,390	£168,193
Total Expenses	£28,472	£28,566	£28,691	£28,818	£28,964	£143,510
Profit Before Tax	£3,748	£4,137	£4,830	£5,541	£6,426	£24,682
Profit After Tax	£3,036	£3,351	£3,913	£4,488	£5,205	£19,993
Change In Property Value	£6	£6	£11,720	£20,921	£27,839	£60,492
Net Return	£3,042	£3,357	£15,633	£25,409	£33,044	£80,485
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change