Flat
UB1
1 bed
1 bath
Lady Margaret Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£17,163
↗ 27%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
61%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,892 | £11,961 | £12,044 | £12,128 | £12,221 | £60,245 |
| Profit Before Tax | £3,708 | £3,873 | £4,186 | £4,507 | £4,914 | £21,189 |
| Profit After Tax | £3,004 | £3,137 | £3,391 | £3,651 | £3,980 | £17,163 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £3,006 | £3,139 | £7,591 | £11,148 | £13,957 | £38,841 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 22% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change