Terraced
UB1
3 beds
1 bath
Beresford Road, Southall, Middlesex UB1
London, England · UB1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£27,763
↗ 14%After 5 Years
Change In Property Value
£79,744
↗ 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 | £28,080 | £28,501 | £28,929 | £29,652 | £30,393 | £145,555 |
| Total Expenses | £22,130 | £22,185 | £22,238 | £22,321 | £22,406 | £111,280 |
| Profit Before Tax | £5,950 | £6,316 | £6,691 | £7,331 | £7,988 | £34,275 |
| Profit After Tax | £4,819 | £5,116 | £5,419 | £5,938 | £6,470 | £27,763 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £4,825 | £16,816 | £26,304 | £33,730 | £25,831 | £107,507 |
| 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