Flat
UB2
1 bed
1 bath
Barnes Avenue, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£1,736
↗ 3%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
37%
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 | £11,544 | £11,717 | £12,010 | £12,310 | £12,680 | £60,261 |
| Total Expenses | £11,484 | £11,547 | £11,620 | £11,694 | £11,773 | £58,118 |
| Profit Before Tax | £60 | £170 | £390 | £617 | £906 | £2,143 |
| Profit After Tax | £48 | £137 | £316 | £500 | £734 | £1,736 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £51 | £140 | £4,515 | £7,995 | £10,708 | £23,409 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change