Flat
UB2
2 beds
1 bath
Burket Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£88,232First YearProfit From Rental Income
£5,394
↗ 6%After 5 Years
Change In Property Value
£29,415
↗ 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 | £15,672 | £15,907 | £16,305 | £16,712 | £17,214 | £81,810 |
| Total Expenses | £14,873 | £14,942 | £15,025 | £15,109 | £15,202 | £75,151 |
| Profit Before Tax | £799 | £965 | £1,280 | £1,603 | £2,012 | £6,659 |
| Profit After Tax | £648 | £782 | £1,037 | £1,298 | £1,629 | £5,394 |
| Change In Property Value | £3 | £3 | £5,699 | £10,173 | £13,537 | £29,415 |
| Net Return | £650 | £784 | £6,736 | £11,471 | £15,167 | £34,809 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 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