Terraced
UB1
2 beds
0 baths
Rutland Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£12,951
↗ 14%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,160 | £14,372 | £14,588 | £14,953 | £15,327 | £73,400 |
| Total Expenses | £11,408 | £11,441 | £11,473 | £11,520 | £11,568 | £57,410 |
| Profit Before Tax | £2,752 | £2,931 | £3,115 | £3,433 | £3,758 | £15,989 |
| Profit After Tax | £2,229 | £2,374 | £2,523 | £2,780 | £3,044 | £12,951 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £2,232 | £8,274 | £13,055 | £16,795 | £12,808 | £53,164 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change