Flat
UB2
2 beds
1 bath
Balfour Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£116,582First YearProfit From Rental Income
£-7,380
↘ -6%After 5 Years
Change In Property Value
£37,776
↗ 10%After 5 Years
Return On Investment
26%
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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £18,129 | £18,200 | £18,283 | £18,369 | £18,463 | £91,445 |
| Profit Before Tax | £-2,025 | £-1,854 | £-1,529 | £-1,196 | £-775 | £-7,380 |
| Profit After Tax | £-2,025 | £-1,854 | £-1,529 | £-1,196 | £-775 | £-7,380 |
| Change In Property Value | £4 | £4 | £7,319 | £13,065 | £17,385 | £37,776 |
| Net Return | £-2,022 | £-1,850 | £5,790 | £11,869 | £16,610 | £30,396 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change