Terraced
UB1
2 beds
1 bath
Bankside, Southall UB1
London, England · UB1
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£20,874
↗ 14%After 5 Years
Change In Property Value
£61,335
↗ 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 | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £17,137 | £17,182 | £17,225 | £17,291 | £17,359 | £86,195 |
| Profit Before Tax | £4,463 | £4,742 | £5,028 | £5,518 | £6,020 | £25,771 |
| Profit After Tax | £3,615 | £3,841 | £4,072 | £4,470 | £4,877 | £20,874 |
| Change In Property Value | £4 | £8,999 | £16,063 | £21,376 | £14,892 | £61,335 |
| Net Return | £3,619 | £12,840 | £20,136 | £25,845 | £19,768 | £82,209 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change