Terraced
UB1
2 beds
2 baths
Beaconsfield Road, Southall, Greater London UB1
London, England · UB1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£7,776
↗ 5%After 5 Years
Change In Property Value
£46,453
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £20,514 | £20,558 | £20,623 | £20,690 | £20,770 | £103,155 |
| Profit Before Tax | £1,086 | £1,366 | £1,849 | £2,344 | £2,955 | £9,600 |
| Profit After Tax | £880 | £1,107 | £1,498 | £1,898 | £2,393 | £7,776 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £884 | £1,111 | £10,498 | £17,964 | £23,772 | £54,229 |
| 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