Flat UB2 1 bed 1 bath

Denman Avenue, Southall UB2

London, England · UB2

Initial Investment

First Year

£106,450First Year

Profit From Rental Income

After 5 Years

£7,898

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,788

↗ 10%After 5 Years

Return On Investment

40%

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	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£17,223	£17,297	£17,387	£17,479	£17,581	£86,968
Profit Before Tax	£1,305	£1,509	£1,889	£2,279	£2,770	£9,751
Profit After Tax	£1,057	£1,222	£1,530	£1,846	£2,243	£7,898
Change In Property Value	£3	£3	£6,740	£12,031	£16,010	£34,788
Net Return	£1,060	£1,226	£8,270	£13,877	£18,253	£42,686
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change