Terraced
UB2
3 beds
1 bath
Cookham Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£168,732First YearProfit From Rental Income
£22,244
↗ 13%After 5 Years
Change In Property Value
£70,195
↗ 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 | £19,489 | £19,538 | £19,585 | £19,658 | £19,732 | £98,001 |
| Profit Before Tax | £4,715 | £5,029 | £5,351 | £5,901 | £6,466 | £27,462 |
| Profit After Tax | £3,819 | £4,074 | £4,334 | £4,780 | £5,237 | £22,244 |
| Change In Property Value | £5 | £10,299 | £18,384 | £24,464 | £17,043 | £70,195 |
| Net Return | £3,824 | £14,373 | £22,718 | £29,244 | £22,280 | £92,439 |
| 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