Semi Detached
UB2
4 beds
1 bath
Minterne Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£362,229First YearProfit From Rental Income
£35,648
↗ 10%After 5 Years
Change In Property Value
£143,123
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £38,902 | £38,984 | £39,065 | £39,194 | £39,327 | £195,471 |
| Profit Before Tax | £7,298 | £7,909 | £8,532 | £9,592 | £10,679 | £44,010 |
| Profit After Tax | £5,911 | £6,406 | £6,911 | £7,770 | £8,650 | £35,648 |
| Change In Property Value | £10 | £20,999 | £37,484 | £49,880 | £34,750 | £143,123 |
| Net Return | £5,922 | £27,406 | £44,394 | £57,650 | £43,400 | £178,771 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change