Terraced
UB2
3 beds
2 baths
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£20,586
↗ 13%After 5 Years
Change In Property Value
£65,431
↗ 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 | £22,560 | £22,898 | £23,242 | £23,823 | £24,418 | £116,942 |
| Total Expenses | £18,200 | £18,246 | £18,291 | £18,360 | £18,430 | £91,526 |
| Profit Before Tax | £4,360 | £4,652 | £4,951 | £5,463 | £5,989 | £25,415 |
| Profit After Tax | £3,532 | £3,768 | £4,010 | £4,425 | £4,851 | £20,586 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £3,536 | £13,368 | £21,146 | £27,229 | £20,737 | £86,017 |
| 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