Flat
UB2
3 beds
2 baths
Tentelow Lane, Southall, Greater London UB2
London, England · UB2
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£42,567
↗ 12%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
42%
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 | £57,744 | £58,610 | £60,075 | £61,577 | £63,425 | £301,431 |
| Total Expenses | £49,433 | £49,566 | £49,755 | £49,949 | £50,177 | £248,880 |
| Profit Before Tax | £8,311 | £9,044 | £10,320 | £11,628 | £13,248 | £52,551 |
| Profit After Tax | £6,732 | £7,326 | £8,359 | £9,419 | £10,731 | £42,567 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £6,742 | £7,336 | £29,360 | £46,904 | £60,614 | £150,957 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change