Detached
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£201,982First YearProfit From Rental Income
£20,571
↗ 10%After 5 Years
Change In Property Value
£62,964
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £27,871 | £27,930 | £28,022 | £28,115 | £28,227 | £140,166 |
| Profit Before Tax | £3,845 | £4,261 | £4,975 | £5,706 | £6,609 | £25,396 |
| Profit After Tax | £3,114 | £3,452 | £4,030 | £4,622 | £5,353 | £20,571 |
| Change In Property Value | £6 | £6 | £12,199 | £21,776 | £28,977 | £62,964 |
| Net Return | £3,120 | £3,458 | £16,229 | £26,398 | £34,330 | £83,535 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change