Flat UB2 1 bed 1 bath

Featherstone Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£66,100First Year

Profit From Rental Income

After 5 Years

£2,064

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£22,401

↗ 10%After 5 Years

Return On Investment

37%

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	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£11,802	£11,866	£11,939	£12,014	£12,095	£59,717
Profit Before Tax	£126	£241	£470	£706	£1,006	£2,549
Profit After Tax	£102	£195	£381	£571	£815	£2,064
Change In Property Value	£2	£2	£4,340	£7,747	£10,309	£22,401
Net Return	£104	£197	£4,721	£8,319	£11,124	£24,465
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change