Terraced
UB2
4 beds
1 bath
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£21,524
↗ 13%After 5 Years
Change In Property Value
£68,150
↗ 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 | £23,496 | £23,848 | £24,206 | £24,811 | £25,432 | £121,794 |
| Total Expenses | £18,935 | £18,983 | £19,029 | £19,100 | £19,173 | £95,221 |
| Profit Before Tax | £4,561 | £4,865 | £5,177 | £5,711 | £6,259 | £26,572 |
| Profit After Tax | £3,694 | £3,941 | £4,193 | £4,626 | £5,070 | £21,524 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £3,699 | £13,940 | £22,042 | £28,377 | £21,616 | £89,674 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 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