Flat
UB2
2 beds
2 baths
Ordnance Dock Place, Southall UB2
London, England · UB2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-14,360
↘ -14%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
19%
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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £17,598 | £17,695 | £17,801 | £17,910 | £18,026 | £89,029 |
| Profit Before Tax | £-3,294 | £-3,176 | £-2,920 | £-2,657 | £-2,315 | £-14,360 |
| Profit After Tax | £-3,294 | £-3,176 | £-2,920 | £-2,657 | £-2,315 | £-14,360 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-3,291 | £-3,173 | £3,581 | £8,946 | £13,125 | £19,189 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change