Terraced
UB1
3 beds
2 baths
West End Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£27,252
↗ 14%After 5 Years
Change In Property Value
£78,381
↗ 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 | £27,600 | £28,014 | £28,434 | £29,145 | £29,874 | £143,067 |
| Total Expenses | £21,761 | £21,815 | £21,867 | £21,948 | £22,032 | £109,422 |
| Profit Before Tax | £5,839 | £6,199 | £6,567 | £7,197 | £7,842 | £33,645 |
| Profit After Tax | £4,730 | £5,022 | £5,320 | £5,829 | £6,352 | £27,252 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £4,736 | £16,522 | £25,847 | £33,146 | £25,382 | £105,633 |
| 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