Terraced
UB2
3 beds
2 baths
Balfour Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£20,842
↗ 13%After 5 Years
Change In Property Value
£66,112
↗ 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 | £22,800 | £23,142 | £23,489 | £24,076 | £24,678 | £118,186 |
| Total Expenses | £18,385 | £18,432 | £18,477 | £18,546 | £18,617 | £92,455 |
| Profit Before Tax | £4,415 | £4,710 | £5,013 | £5,531 | £6,062 | £25,730 |
| Profit After Tax | £3,576 | £3,815 | £4,060 | £4,480 | £4,910 | £20,842 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £3,581 | £13,516 | £21,375 | £27,521 | £20,962 | £86,954 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 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