Flat
UB2
2 beds
2 baths
Daubenton House, Havelock Road, Southall, Greater London UB2
London, England · UB2
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-13,887
↘ -10%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
22%
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 | £18,924 | £19,208 | £19,688 | £20,180 | £20,786 | £98,786 |
| Total Expenses | £22,303 | £22,408 | £22,528 | £22,651 | £22,783 | £112,672 |
| Profit Before Tax | £-3,379 | £-3,200 | £-2,840 | £-2,471 | £-1,997 | £-13,887 |
| Profit After Tax | £-3,379 | £-3,200 | £-2,840 | £-2,471 | £-1,997 | £-13,887 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-3,374 | £-3,196 | £5,760 | £12,881 | £18,431 | £30,502 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change