Flat
UB1
1 bed
1 bath
The Green Quarter, Randolph Road, Southall, London UB1
London, England · UB1
View property listing
Initial Investment
£140,225First YearProfit From Rental Income
£12,577
↗ 9%After 5 Years
Change In Property Value
£44,750
↗ 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 | £23,832 | £24,189 | £24,794 | £25,414 | £26,176 | £124,406 |
| Total Expenses | £21,582 | £21,664 | £21,767 | £21,873 | £21,992 | £108,879 |
| Profit Before Tax | £2,250 | £2,525 | £3,027 | £3,541 | £4,184 | £15,527 |
| Profit After Tax | £1,822 | £2,046 | £2,452 | £2,868 | £3,389 | £12,577 |
| Change In Property Value | £4 | £4 | £8,670 | £15,476 | £20,594 | £44,750 |
| Net Return | £1,827 | £2,050 | £11,122 | £18,344 | £23,984 | £57,326 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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