Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£3,410
↗ 5%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
39%
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 | £13,464 | £13,666 | £14,008 | £14,358 | £14,789 | £70,284 |
| Total Expenses | £13,067 | £13,133 | £13,210 | £13,289 | £13,375 | £66,074 |
| Profit Before Tax | £397 | £533 | £798 | £1,069 | £1,414 | £4,210 |
| Profit After Tax | £322 | £432 | £646 | £866 | £1,145 | £3,410 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £324 | £434 | £5,546 | £9,612 | £12,785 | £28,701 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change