Terraced
UB1
4 beds
2 baths
Beresford Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£31,089
↗ 14%After 5 Years
Change In Property Value
£88,597
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,143 | £32,947 | £33,770 | £161,728 |
| Total Expenses | £24,532 | £24,591 | £24,649 | £24,740 | £24,833 | £123,346 |
| Profit Before Tax | £6,668 | £7,077 | £7,494 | £8,207 | £8,937 | £38,382 |
| Profit After Tax | £5,401 | £5,732 | £6,070 | £6,647 | £7,239 | £31,089 |
| Change In Property Value | £6 | £12,999 | £23,203 | £30,877 | £21,511 | £88,597 |
| Net Return | £5,407 | £18,731 | £29,273 | £37,524 | £28,750 | £119,687 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change