Terraced
UB1
3 beds
2 baths
Abbotts Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£33,126
↗ 14%After 5 Years
Change In Property Value
£94,057
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,120 | £33,617 | £34,121 | £34,974 | £35,848 | £171,680 |
| Total Expenses | £26,013 | £26,075 | £26,136 | £26,231 | £26,329 | £130,784 |
| Profit Before Tax | £7,107 | £7,542 | £7,985 | £8,743 | £9,519 | £40,896 |
| Profit After Tax | £5,757 | £6,109 | £6,468 | £7,082 | £7,710 | £33,126 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £5,764 | £19,909 | £31,101 | £39,861 | £30,547 | £127,183 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change