Flat
UB2
3 beds
2 baths
Samuelson House, Merrick Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-29,385
↘ -20%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
12%
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 | £20,244 | £20,548 | £21,061 | £21,588 | £22,236 | £105,676 |
| Total Expenses | £26,641 | £26,818 | £27,006 | £27,198 | £27,399 | £135,061 |
| Profit Before Tax | £-6,397 | £-6,270 | £-5,944 | £-5,610 | £-5,163 | £-29,385 |
| Profit After Tax | £-6,397 | £-6,270 | £-5,944 | £-5,610 | £-5,163 | £-29,385 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-6,392 | £-6,265 | £3,256 | £10,812 | £16,690 | £18,100 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change