Flat
UB2
2 beds
1 bath
Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-17,782
↘ -18%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
15%
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 | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £18,017 | £18,128 | £18,247 | £18,370 | £18,498 | £91,260 |
| Profit Before Tax | £-3,941 | £-3,841 | £-3,603 | £-3,360 | £-3,038 | £-17,782 |
| Profit After Tax | £-3,941 | £-3,841 | £-3,603 | £-3,360 | £-3,038 | £-17,782 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-3,937 | £-3,837 | £2,797 | £8,065 | £12,165 | £15,252 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change