Flat
UB2
1 bed
1 bath
Barnes Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£-2,154
↘ -3%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
31%
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 | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £10,004 | £10,035 | £10,074 | £10,115 | £10,160 | £50,388 |
| Profit Before Tax | £-764 | £-656 | £-461 | £-262 | £-11 | £-2,154 |
| Profit After Tax | £-764 | £-656 | £-461 | £-262 | £-11 | £-2,154 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £-762 | £-654 | £3,738 | £7,234 | £9,963 | £19,518 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change