Flat UB2 2 beds 2 baths

Featherstone Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-23,553

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£18,213	£18,347	£18,488	£18,632	£18,780	£92,459
Profit Before Tax	£-5,013	£-4,949	£-4,755	£-4,555	£-4,282	£-23,553
Profit After Tax	£-5,013	£-4,949	£-4,755	£-4,555	£-4,282	£-23,553
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-5,010	£-4,946	£1,245	£6,155	£9,971	£7,415
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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