Terraced UB1 3 beds 1 bath

Beresford Road, Southall, Middlesex UB1

London, England · UB1

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£10,743

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 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	£28,080	£28,501	£29,214	£29,944	£30,842	£146,581
Total Expenses	£26,518	£26,571	£26,653	£26,737	£26,838	£133,318
Profit Before Tax	£1,562	£1,930	£2,560	£3,207	£4,004	£13,263
Profit After Tax	£1,265	£1,563	£2,074	£2,597	£3,244	£10,743
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£1,271	£1,569	£13,774	£23,482	£31,035	£71,132
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change