Flat
UB2
1 bed
1 bath
Featherstone Court, Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-1,369
↘ -2%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
32%
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 | £10,116 | £10,268 | £10,524 | £10,788 | £11,111 | £52,807 |
| Total Expenses | £10,763 | £10,792 | £10,832 | £10,872 | £10,917 | £54,176 |
| Profit Before Tax | £-647 | £-525 | £-307 | £-84 | £194 | £-1,369 |
| Profit After Tax | £-647 | £-525 | £-307 | £-84 | £194 | £-1,369 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-645 | £-522 | £4,293 | £8,127 | £11,121 | £22,374 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change