Terraced
UB2
3 beds
1 bath
Featherstone Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£158,232First YearProfit From Rental Income
£20,803
↗ 13%After 5 Years
Change In Property Value
£66,106
↗ 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 | £22,788 | £23,130 | £23,477 | £24,064 | £24,665 | £118,124 |
| Total Expenses | £18,382 | £18,429 | £18,474 | £18,543 | £18,614 | £92,441 |
| Profit Before Tax | £4,406 | £4,701 | £5,003 | £5,521 | £6,052 | £25,683 |
| Profit After Tax | £3,569 | £3,808 | £4,052 | £4,472 | £4,902 | £20,803 |
| Change In Property Value | £5 | £9,699 | £17,313 | £23,039 | £16,050 | £66,106 |
| Net Return | £3,574 | £13,507 | £21,365 | £27,510 | £20,952 | £86,908 |
| 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