Terraced UB1 5 beds 3 baths

Abbotts Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£28,529

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£22,685	£22,741	£22,795	£22,879	£22,966	£114,066
Profit Before Tax	£6,115	£6,491	£6,876	£7,533	£8,206	£35,221
Profit After Tax	£4,953	£5,258	£5,569	£6,102	£6,647	£28,529
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£4,959	£17,258	£26,990	£34,606	£26,505	£110,318
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change