Terraced
UB1
4 beds
1 bath
Southall UB1
London, England · UB1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£26,486
↗ 14%After 5 Years
Change In Property Value
£76,336
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,880 | £27,283 | £27,692 | £28,385 | £29,094 | £139,335 |
| Total Expenses | £21,206 | £21,259 | £21,310 | £21,390 | £21,471 | £106,636 |
| Profit Before Tax | £5,674 | £6,024 | £6,382 | £6,995 | £7,623 | £32,699 |
| Profit After Tax | £4,596 | £4,880 | £5,170 | £5,666 | £6,175 | £26,486 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £4,602 | £16,080 | £25,162 | £32,270 | £24,709 | £102,822 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change