Terraced
UB2
4 beds
1 bath
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£21,517
↗ 13%After 5 Years
Change In Property Value
£68,157
↗ 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 | £23,496 | £23,848 | £24,206 | £24,811 | £25,432 | £121,794 |
| Total Expenses | £18,937 | £18,985 | £19,031 | £19,102 | £19,175 | £95,229 |
| Profit Before Tax | £4,559 | £4,864 | £5,175 | £5,709 | £6,257 | £26,564 |
| Profit After Tax | £3,693 | £3,940 | £4,192 | £4,625 | £5,068 | £21,517 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £3,698 | £13,940 | £22,042 | £28,378 | £21,616 | £89,674 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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