Flat
UB2
1 bed
1 bath
Dudley Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£-8,636
↘ -13%After 5 Years
Change In Property Value
£22,705
↗ 10%After 5 Years
Return On Investment
21%
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 | £9,672 | £9,817 | £10,063 | £10,314 | £10,623 | £50,489 |
| Total Expenses | £11,694 | £11,754 | £11,822 | £11,891 | £11,964 | £59,125 |
| Profit Before Tax | £-2,022 | £-1,937 | £-1,759 | £-1,577 | £-1,341 | £-8,636 |
| Profit After Tax | £-2,022 | £-1,937 | £-1,759 | £-1,577 | £-1,341 | £-8,636 |
| Change In Property Value | £2 | £2 | £4,399 | £7,852 | £10,449 | £22,705 |
| Net Return | £-2,020 | £-1,935 | £2,640 | £6,276 | £9,108 | £14,070 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change