Flat
UB2
3 beds
2 baths
Crosslands Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-3,788
↘ -1%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
29%
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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £37,260 | £37,358 | £37,491 | £37,626 | £37,781 | £187,516 |
| Profit Before Tax | £-2,064 | £-1,634 | £-874 | £-94 | £877 | £-3,788 |
| Profit After Tax | £-2,064 | £-1,634 | £-874 | £-94 | £877 | £-3,788 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-2,056 | £-1,626 | £15,127 | £28,467 | £38,883 | £78,795 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change