Terraced
UB1
4 beds
1 bath
Southall UB1
London, England · UB1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£10,194
↗ 6%After 5 Years
Change In Property Value
£57,808
↗ 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 | £26,880 | £27,283 | £27,965 | £28,664 | £29,524 | £140,317 |
| Total Expenses | £25,406 | £25,458 | £25,537 | £25,618 | £25,714 | £127,733 |
| Profit Before Tax | £1,474 | £1,825 | £2,429 | £3,047 | £3,810 | £12,585 |
| Profit After Tax | £1,194 | £1,479 | £1,967 | £2,468 | £3,086 | £10,194 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £1,200 | £1,484 | £13,167 | £22,460 | £29,690 | £68,002 |
| 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