Flat
UB1
2 beds
2 baths
Edwin House, Southall, Middlesex UB1
London, England · UB1
View property listing
Initial Investment
£151,600First YearProfit From Rental Income
£14,159
↗ 9%After 5 Years
Change In Property Value
£48,105
↗ 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 | £25,620 | £26,004 | £26,654 | £27,321 | £28,140 | £133,740 |
| Total Expenses | £23,051 | £23,135 | £23,243 | £23,353 | £23,478 | £116,260 |
| Profit Before Tax | £2,569 | £2,869 | £3,411 | £3,967 | £4,662 | £17,480 |
| Profit After Tax | £2,081 | £2,324 | £2,763 | £3,214 | £3,776 | £14,159 |
| Change In Property Value | £5 | £5 | £9,320 | £16,637 | £22,138 | £48,105 |
| Net Return | £2,086 | £2,329 | £12,083 | £19,850 | £25,915 | £62,263 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 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