Terraced
UB1
5 beds
3 baths
Townsend Road, Southall, Greater London UB1
London, England · UB1
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£11,732
↗ 6%After 5 Years
Change In Property Value
£65,034
↗ 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 | £30,240 | £30,694 | £31,461 | £32,247 | £33,215 | £157,857 |
| Total Expenses | £28,519 | £28,576 | £28,664 | £28,753 | £28,861 | £143,373 |
| Profit Before Tax | £1,721 | £2,117 | £2,797 | £3,494 | £4,354 | £14,484 |
| Profit After Tax | £1,394 | £1,715 | £2,266 | £2,830 | £3,527 | £11,732 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £1,400 | £1,721 | £14,866 | £25,322 | £33,457 | £76,766 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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