Flat
UB2
3 beds
2 baths
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£-6,212
↘ -4%After 5 Years
Change In Property Value
£52,130
↗ 10%After 5 Years
Return On Investment
28%
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 | £22,224 | £22,557 | £23,121 | £23,699 | £24,410 | £116,012 |
| Total Expenses | £24,258 | £24,338 | £24,437 | £24,539 | £24,652 | £122,224 |
| Profit Before Tax | £-2,034 | £-1,780 | £-1,316 | £-839 | £-242 | £-6,212 |
| Profit After Tax | £-2,034 | £-1,780 | £-1,316 | £-839 | £-242 | £-6,212 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £-2,029 | £-1,775 | £8,785 | £17,190 | £23,749 | £45,919 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change