Terraced
UB2
3 beds
1 bath
Dagmar Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£152,982First YearProfit From Rental Income
£20,127
↗ 13%After 5 Years
Change In Property Value
£64,061
↗ 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 | £22,092 | £22,423 | £22,760 | £23,329 | £23,912 | £114,516 |
| Total Expenses | £17,830 | £17,875 | £17,919 | £17,987 | £18,056 | £89,667 |
| Profit Before Tax | £4,262 | £4,548 | £4,840 | £5,342 | £5,856 | £24,849 |
| Profit After Tax | £3,452 | £3,684 | £3,921 | £4,327 | £4,744 | £20,127 |
| Change In Property Value | £5 | £9,399 | £16,777 | £22,326 | £15,554 | £64,061 |
| Net Return | £3,457 | £13,083 | £20,698 | £26,653 | £20,297 | £84,188 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 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