Flat
UB2
3 beds
2 baths
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£16,066
↗ 10%After 5 Years
Change In Property Value
£52,130
↗ 10%After 5 Years
Return On Investment
41%
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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £24,813 | £24,900 | £25,014 | £25,130 | £25,261 | £125,118 |
| Profit Before Tax | £2,955 | £3,284 | £3,875 | £4,482 | £5,238 | £19,835 |
| Profit After Tax | £2,394 | £2,660 | £3,139 | £3,630 | £4,243 | £16,066 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £2,399 | £2,665 | £13,239 | £21,659 | £28,234 | £68,197 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change