Semi Detached
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£201,982First YearProfit From Rental Income
£22,109
↗ 11%After 5 Years
Change In Property Value
£83,145
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,273 | £28,980 | £29,705 | £142,258 |
| Total Expenses | £22,870 | £22,923 | £22,975 | £23,056 | £23,139 | £114,964 |
| Profit Before Tax | £4,574 | £4,932 | £5,298 | £5,924 | £6,565 | £27,294 |
| Profit After Tax | £3,705 | £3,995 | £4,292 | £4,798 | £5,318 | £22,109 |
| Change In Property Value | £6 | £12,199 | £21,775 | £28,977 | £20,187 | £83,145 |
| Net Return | £3,711 | £16,194 | £26,067 | £33,775 | £25,505 | £105,253 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change