Semi Detached
UB1
3 beds
3 baths
Beresford Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£4,073
↗ 2%After 5 Years
Change In Property Value
£60,389
↗ 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 | £26,328 | £26,723 | £27,391 | £28,076 | £28,918 | £137,436 |
| Total Expenses | £26,343 | £26,394 | £26,471 | £26,551 | £26,646 | £132,404 |
| Profit Before Tax | £-15 | £329 | £920 | £1,525 | £2,272 | £5,032 |
| Profit After Tax | £-15 | £267 | £745 | £1,235 | £1,841 | £4,073 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-9 | £273 | £12,445 | £22,120 | £29,633 | £64,462 |
| 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