Terraced UB2 3 beds 2 baths

Cookham Close, Southall, Greater London UB2

London, England · UB2

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£22,238

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£70,202

↗ 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	£24,204	£24,567	£24,936	£25,559	£26,198	£125,464
Total Expenses	£19,491	£19,539	£19,586	£19,659	£19,734	£98,009
Profit Before Tax	£4,713	£5,028	£5,349	£5,900	£6,464	£27,454
Profit After Tax	£3,818	£4,072	£4,333	£4,779	£5,236	£22,238
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£3,823	£14,373	£22,718	£29,245	£22,281	£92,440
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change