Flat UB1 2 beds 1 bath

Sheringham Tower, Baird Avenue, Southall UB1

London, England · UB1

Initial Investment

First Year

£59,800First Year

Profit From Rental Income

After 5 Years

£1,040

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,233

↗ 10%After 5 Years

Return On Investment

36%

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	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£10,854	£10,916	£10,986	£11,058	£11,135	£54,950
Profit Before Tax	£-78	£22	£225	£433	£701	£1,302
Profit After Tax	£-78	£17	£182	£351	£568	£1,040
Change In Property Value	£2	£2	£3,920	£6,997	£9,311	£20,233
Net Return	£-76	£19	£4,102	£7,348	£9,879	£21,273
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

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