Terraced
UB2
3 beds
1 bath
Queens Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£21,772
↗ 13%After 5 Years
Change In Property Value
£68,839
↗ 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 | £23,736 | £24,092 | £24,453 | £25,065 | £25,691 | £123,038 |
| Total Expenses | £19,122 | £19,170 | £19,216 | £19,288 | £19,361 | £96,158 |
| Profit Before Tax | £4,614 | £4,922 | £5,237 | £5,777 | £6,330 | £26,880 |
| Profit After Tax | £3,737 | £3,987 | £4,242 | £4,679 | £5,127 | £21,772 |
| Change In Property Value | £5 | £10,100 | £18,029 | £23,991 | £16,714 | £68,839 |
| Net Return | £3,742 | £14,087 | £22,271 | £28,670 | £21,841 | £90,611 |
| 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