Semi Detached
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£201,982First YearProfit From Rental Income
£4,314
↗ 2%After 5 Years
Change In Property Value
£62,964
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £27,444 | £27,497 | £27,577 | £27,660 | £27,758 | £137,936 |
| Profit Before Tax | £0 | £359 | £975 | £1,606 | £2,386 | £5,326 |
| Profit After Tax | £0 | £291 | £790 | £1,301 | £1,933 | £4,314 |
| Change In Property Value | £6 | £6 | £12,199 | £21,776 | £28,977 | £62,964 |
| Net Return | £6 | £297 | £12,989 | £23,077 | £30,910 | £67,278 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change