Flat
UB2
3 beds
1 bath
Hunt Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-8,694
↘ -10%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
23%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £14,457 | £14,525 | £14,601 | £14,680 | £14,764 | £73,027 |
| Profit Before Tax | £-2,133 | £-2,016 | £-1,780 | £-1,538 | £-1,228 | £-8,694 |
| Profit After Tax | £-2,133 | £-2,016 | £-1,780 | £-1,538 | £-1,228 | £-8,694 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-2,131 | £-2,013 | £3,820 | £8,459 | £12,074 | £20,210 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change