Terraced
UB2
3 beds
1 bath
Hammond Road, Old Southall UB2
London, England · UB2
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£21,307
↗ 13%After 5 Years
Change In Property Value
£67,475
↗ 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 | £23,268 | £23,617 | £23,971 | £24,571 | £25,185 | £120,612 |
| Total Expenses | £18,753 | £18,801 | £18,847 | £18,917 | £18,989 | £94,307 |
| Profit Before Tax | £4,515 | £4,816 | £5,125 | £5,654 | £6,196 | £26,305 |
| Profit After Tax | £3,657 | £3,901 | £4,151 | £4,579 | £5,019 | £21,307 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £3,662 | £13,801 | £21,823 | £28,095 | £21,401 | £88,783 |
| 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