Flat
UB2
2 beds
2 baths
Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-1,155
↘ -1%After 5 Years
Change In Property Value
£28,388
↗ 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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £12,777 | £12,810 | £12,855 | £12,901 | £12,954 | £64,298 |
| Profit Before Tax | £-681 | £-533 | £-271 | £-2 | £332 | £-1,155 |
| Profit After Tax | £-681 | £-533 | £-271 | £-2 | £332 | £-1,155 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-678 | £-530 | £5,229 | £9,816 | £13,397 | £27,233 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change