Terraced
UB2
3 beds
2 baths
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£23,896
↗ 13%After 5 Years
Change In Property Value
£74,966
↗ 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 | £25,848 | £26,236 | £26,629 | £27,295 | £27,977 | £133,985 |
| Total Expenses | £20,779 | £20,831 | £20,880 | £20,957 | £21,036 | £104,484 |
| Profit Before Tax | £5,069 | £5,405 | £5,749 | £6,338 | £6,941 | £29,501 |
| Profit After Tax | £4,106 | £4,378 | £4,657 | £5,133 | £5,622 | £23,896 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £4,111 | £15,377 | £24,290 | £31,260 | £23,824 | £98,862 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 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