Flat
UB2
2 beds
2 baths
Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£31,375First YearProfit From Rental Income
£-4,370
↘ -14%After 5 Years
Change In Property Value
£10,452
↗ 10%After 5 Years
Return On Investment
19%
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 | £5,568 | £5,652 | £5,793 | £5,938 | £6,116 | £29,066 |
| Total Expenses | £6,574 | £6,628 | £6,685 | £6,744 | £6,804 | £33,435 |
| Profit Before Tax | £-1,006 | £-977 | £-893 | £-806 | £-688 | £-4,370 |
| Profit After Tax | £-1,006 | £-977 | £-893 | £-806 | £-688 | £-4,370 |
| Change In Property Value | £1 | £1 | £2,025 | £3,615 | £4,810 | £10,452 |
| Net Return | £-1,005 | £-976 | £1,133 | £2,809 | £4,122 | £6,082 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change