Terraced
UB2
4 beds
1 bath
Witley Gardens, Southall, 4 UB2
London, England · UB2
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£27,448
↗ 13%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,376 | £29,817 | £30,264 | £31,020 | £31,796 | £152,273 |
| Total Expenses | £23,547 | £23,604 | £23,659 | £23,745 | £23,833 | £118,387 |
| Profit Before Tax | £5,829 | £6,213 | £6,605 | £7,276 | £7,963 | £33,887 |
| Profit After Tax | £4,722 | £5,033 | £5,350 | £5,893 | £6,450 | £27,448 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £4,728 | £17,533 | £27,663 | £35,585 | £27,135 | £112,644 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change