Semi Detached
UB2
6 beds
2 baths
Crosslands Avn, Southall UB2
London, England · UB2
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£30,254
↗ 10%After 5 Years
Change In Property Value
£122,676
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,600 | £40,194 | £40,797 | £41,817 | £42,862 | £205,270 |
| Total Expenses | £33,416 | £33,488 | £33,558 | £33,671 | £33,786 | £167,919 |
| Profit Before Tax | £6,184 | £6,706 | £7,239 | £8,146 | £9,076 | £37,351 |
| Profit After Tax | £5,009 | £5,432 | £5,863 | £6,598 | £7,352 | £30,254 |
| Change In Property Value | £9 | £17,999 | £32,129 | £42,754 | £29,785 | £122,676 |
| Net Return | £5,018 | £23,431 | £37,992 | £49,352 | £37,137 | £152,930 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change