Terraced
UB1
2 beds
1 bath
Bankside, Southall UB1
London, England · UB1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£6,685
↗ 5%After 5 Years
Change In Property Value
£41,286
↗ 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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £18,288 | £18,328 | £18,388 | £18,449 | £18,521 | £91,974 |
| Profit Before Tax | £912 | £1,160 | £1,587 | £2,026 | £2,568 | £8,253 |
| Profit After Tax | £739 | £939 | £1,286 | £1,641 | £2,080 | £6,685 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £743 | £943 | £9,285 | £15,919 | £21,081 | £47,971 |
| 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