Terraced UB2 4 beds 2 baths

Sussex Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£166,982First Year

Profit From Rental Income

After 5 Years

£21,989

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£69,513

↗ 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	£23,964	£24,323	£24,688	£25,306	£25,938	£124,219
Total Expenses	£19,304	£19,352	£19,399	£19,471	£19,545	£97,072
Profit Before Tax	£4,660	£4,971	£5,289	£5,834	£6,393	£27,147
Profit After Tax	£3,775	£4,026	£4,284	£4,726	£5,178	£21,989
Change In Property Value	£5	£10,199	£18,205	£24,226	£16,878	£69,513
Net Return	£3,780	£14,226	£22,490	£28,952	£22,056	£91,502
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change