Detached
UB1
5 beds
4 baths
Boyd Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£42,527
↗ 10%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,400 | £63,336 | £64,919 | £66,542 | £68,539 | £325,736 |
| Total Expenses | £54,350 | £54,455 | £54,624 | £54,797 | £55,008 | £273,234 |
| Profit Before Tax | £8,050 | £8,881 | £10,295 | £11,745 | £13,531 | £52,502 |
| Profit After Tax | £6,521 | £7,194 | £8,339 | £9,513 | £10,960 | £42,527 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £6,533 | £7,206 | £32,340 | £52,354 | £67,969 | £166,401 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change