Terraced
UB1
3 beds
1 bath
Evelyn Grove, Southall UB1
London, England · UB1
View property listing
Initial Investment
£173,982First YearProfit From Rental Income
£24,960
↗ 14%After 5 Years
Change In Property Value
£72,240
↗ 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 | £25,440 | £25,822 | £26,209 | £26,864 | £27,536 | £131,870 |
| Total Expenses | £20,095 | £20,146 | £20,195 | £20,271 | £20,349 | £101,055 |
| Profit Before Tax | £5,345 | £5,676 | £6,014 | £6,593 | £7,187 | £30,815 |
| Profit After Tax | £4,329 | £4,597 | £4,871 | £5,341 | £5,822 | £24,960 |
| Change In Property Value | £5 | £10,599 | £18,919 | £25,176 | £17,540 | £72,240 |
| Net Return | £4,335 | £15,197 | £23,791 | £30,517 | £23,361 | £97,200 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 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