Flat
UB2
2 beds
1 bath
Burket Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-9,530
↘ -10%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
23%
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 | £12,984 | £13,179 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £15,303 | £15,375 | £15,457 | £15,541 | £15,632 | £77,308 |
| Profit Before Tax | £-2,319 | £-2,196 | £-1,949 | £-1,696 | £-1,371 | £-9,530 |
| Profit After Tax | £-2,319 | £-2,196 | £-1,949 | £-1,696 | £-1,371 | £-9,530 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-2,316 | £-2,193 | £3,951 | £8,836 | £12,644 | £20,922 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change