Terraced
UB1
4 beds
1 bath
Hambrough Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£23,428
↗ 14%After 5 Years
Change In Property Value
£68,150
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £18,986 | £19,034 | £19,081 | £19,153 | £19,227 | £95,482 |
| Profit Before Tax | £5,014 | £5,326 | £5,644 | £6,190 | £6,750 | £28,924 |
| Profit After Tax | £4,061 | £4,314 | £4,572 | £5,014 | £5,467 | £23,428 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £4,066 | £14,313 | £22,420 | £28,765 | £22,014 | £91,578 |
| 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