Flat
UB2
1 bed
1 bath
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£74,485First YearProfit From Rental Income
£3,418
↗ 5%After 5 Years
Change In Property Value
£25,286
↗ 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 | £13,464 | £13,666 | £14,008 | £14,358 | £14,789 | £70,284 |
| Total Expenses | £13,065 | £13,131 | £13,208 | £13,287 | £13,373 | £66,064 |
| Profit Before Tax | £399 | £535 | £799 | £1,071 | £1,416 | £4,220 |
| Profit After Tax | £323 | £433 | £648 | £867 | £1,147 | £3,418 |
| Change In Property Value | £2 | £2 | £4,899 | £8,745 | £11,637 | £25,286 |
| Net Return | £326 | £436 | £5,547 | £9,612 | £12,784 | £28,704 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 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