Flat
UB2
2 beds
1 bath
Comer Crescent, Southall UB2
London, England · UB2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-13,090
↘ -20%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
14%
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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £12,559 | £12,639 | £12,725 | £12,813 | £12,905 | £63,642 |
| Profit Before Tax | £-2,875 | £-2,810 | £-2,650 | £-2,486 | £-2,269 | £-13,090 |
| Profit After Tax | £-2,875 | £-2,810 | £-2,650 | £-2,486 | £-2,269 | £-13,090 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-2,873 | £-2,808 | £1,750 | £5,368 | £8,183 | £9,620 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change