Terraced
UB1
3 beds
2 baths
Orchard Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£140,732First YearProfit From Rental Income
£7,454
↗ 5%After 5 Years
Change In Property Value
£44,899
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,880 | £21,193 | £21,723 | £22,266 | £22,934 | £108,996 |
| Total Expenses | £19,845 | £19,887 | £19,951 | £20,016 | £20,094 | £99,794 |
| Profit Before Tax | £1,035 | £1,306 | £1,772 | £2,250 | £2,840 | £9,203 |
| Profit After Tax | £839 | £1,058 | £1,435 | £1,822 | £2,301 | £7,454 |
| Change In Property Value | £4 | £4 | £8,699 | £15,528 | £20,663 | £44,899 |
| Net Return | £843 | £1,062 | £10,134 | £17,350 | £22,964 | £52,353 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change