Flat
UB2
1 bed
1 bath
Harewood Terrace, Southall, Greater London UB2
London, England · UB2
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-2,242
↘ -5%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
28%
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 | £5,940 | £6,029 | £6,180 | £6,334 | £6,524 | £31,008 |
| Total Expenses | £6,595 | £6,619 | £6,648 | £6,677 | £6,710 | £33,249 |
| Profit Before Tax | £-655 | £-590 | £-468 | £-343 | £-186 | £-2,242 |
| Profit After Tax | £-655 | £-590 | £-468 | £-343 | £-186 | £-2,242 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £-654 | £-588 | £2,232 | £4,477 | £6,228 | £11,694 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change