Terraced
UB2
3 beds
1 bath
Clarence Street, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£137,950First YearProfit From Rental Income
£18,061
↗ 13%After 5 Years
Change In Property Value
£58,206
↗ 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 | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £16,245 | £16,288 | £16,329 | £16,391 | £16,454 | £81,706 |
| Profit Before Tax | £3,819 | £4,077 | £4,342 | £4,797 | £5,263 | £22,297 |
| Profit After Tax | £3,093 | £3,303 | £3,517 | £3,885 | £4,263 | £18,061 |
| Change In Property Value | £4 | £8,540 | £15,244 | £20,285 | £14,132 | £58,206 |
| Net Return | £3,098 | £11,843 | £18,761 | £24,171 | £18,395 | £76,267 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 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