Flat UB2 1 bed 1 bath

Gibson Point, Salisbury Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-1,330

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

32%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£13,271	£13,307	£13,354	£13,402	£13,457	£66,790
Profit Before Tax	£-731	£-578	£-307	£-29	£317	£-1,330
Profit After Tax	£-731	£-578	£-307	£-29	£317	£-1,330
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£-729	£-576	£5,393	£10,145	£13,856	£28,090
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	32%

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