Flat
UB2
3 beds
2 baths
Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£73,750First YearProfit From Rental Income
£-31,227
↘ -42%After 5 Years
Change In Property Value
£25,033
↗ 10%After 5 Years
Return On Investment
-8%
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 | £10,668 | £10,828 | £11,099 | £11,376 | £11,717 | £55,688 |
| Total Expenses | £17,054 | £17,216 | £17,380 | £17,548 | £17,718 | £86,916 |
| Profit Before Tax | £-6,386 | £-6,388 | £-6,282 | £-6,171 | £-6,000 | £-31,227 |
| Profit After Tax | £-6,386 | £-6,388 | £-6,282 | £-6,171 | £-6,000 | £-31,227 |
| Change In Property Value | £2 | £2 | £4,850 | £8,657 | £11,521 | £25,033 |
| Net Return | £-6,384 | £-6,386 | £-1,431 | £2,486 | £5,521 | £-6,194 |
| Return From Rental Income (%) | -9% | -9% | -9% | -8% | -8% | -42% |
| Total Net Return (%) | -9% | -9% | -2% | 3% | 7% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change