Flat
UB2
1 bed
1 bath
Dudley Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£62,485First YearProfit From Rental Income
£-8,761
↘ -14%After 5 Years
Change In Property Value
£21,157
↗ 10%After 5 Years
Return On Investment
20%
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 | £9,012 | £9,147 | £9,376 | £9,610 | £9,899 | £47,044 |
| Total Expenses | £11,033 | £11,092 | £11,158 | £11,225 | £11,297 | £55,805 |
| Profit Before Tax | £-2,021 | £-1,945 | £-1,782 | £-1,615 | £-1,398 | £-8,761 |
| Profit After Tax | £-2,021 | £-1,945 | £-1,782 | £-1,615 | £-1,398 | £-8,761 |
| Change In Property Value | £2 | £2 | £4,099 | £7,317 | £9,737 | £21,157 |
| Net Return | £-2,019 | £-1,943 | £2,317 | £5,702 | £8,338 | £12,396 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change