Flat
UB2
1 bed
1 bath
Featherstone Court, Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£66,100First YearProfit From Rental Income
£-13,836
↘ -21%After 5 Years
Change In Property Value
£22,401
↗ 10%After 5 Years
Return On Investment
13%
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 | £9,552 | £9,695 | £9,938 | £10,186 | £10,492 | £49,863 |
| Total Expenses | £12,565 | £12,648 | £12,737 | £12,827 | £12,922 | £63,699 |
| Profit Before Tax | £-3,013 | £-2,953 | £-2,799 | £-2,641 | £-2,430 | £-13,836 |
| Profit After Tax | £-3,013 | £-2,953 | £-2,799 | £-2,641 | £-2,430 | £-13,836 |
| Change In Property Value | £2 | £2 | £4,340 | £7,747 | £10,309 | £22,401 |
| Net Return | £-3,011 | £-2,951 | £1,541 | £5,106 | £7,879 | £8,565 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change