Terraced
UB2
0 beds
1 bath
Featherstone Terrace, Southall UB2
London, England · UB2
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£54,640
↗ 13%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,400 | £57,246 | £58,105 | £59,557 | £61,046 | £292,354 |
| Total Expenses | £44,750 | £44,847 | £44,943 | £45,099 | £45,258 | £224,898 |
| Profit Before Tax | £11,650 | £12,399 | £13,161 | £14,458 | £15,788 | £67,456 |
| Profit After Tax | £9,437 | £10,043 | £10,661 | £11,711 | £12,788 | £54,640 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £9,449 | £34,043 | £53,501 | £68,720 | £52,504 | £218,217 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change