Flat
UB2
3 beds
2 baths
Greenview Court, Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£20,913
↗ 10%After 5 Years
Change In Property Value
£62,453
↗ 10%After 5 Years
Return On Investment
42%
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 | £33,264 | £33,763 | £34,607 | £35,472 | £36,536 | £173,643 |
| Total Expenses | £29,330 | £29,426 | £29,553 | £29,683 | £29,832 | £147,824 |
| Profit Before Tax | £3,934 | £4,337 | £5,054 | £5,789 | £6,704 | £25,818 |
| Profit After Tax | £3,187 | £3,513 | £4,094 | £4,689 | £5,430 | £20,913 |
| Change In Property Value | £6 | £6 | £12,100 | £21,599 | £28,742 | £62,453 |
| Net Return | £3,193 | £3,519 | £16,194 | £26,288 | £34,172 | £83,366 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change