Terraced
UB2
4 beds
3 baths
Greenland Crescent, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£205,482First YearProfit From Rental Income
£27,199
↗ 13%After 5 Years
Change In Property Value
£84,508
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,136 | £29,573 | £30,017 | £30,767 | £31,536 | £151,029 |
| Total Expenses | £23,360 | £23,417 | £23,471 | £23,557 | £23,644 | £117,450 |
| Profit Before Tax | £5,776 | £6,156 | £6,545 | £7,210 | £7,892 | £33,579 |
| Profit After Tax | £4,678 | £4,987 | £5,302 | £5,840 | £6,392 | £27,199 |
| Change In Property Value | £6 | £12,399 | £22,132 | £29,452 | £20,518 | £84,508 |
| Net Return | £4,684 | £17,386 | £27,434 | £35,292 | £26,911 | £111,707 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change