Semi Detached UB1 4 beds 2 baths

West End Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£3,859

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 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	£25,428	£25,809	£26,455	£27,116	£27,930	£132,738
Total Expenses	£25,459	£25,509	£25,584	£25,661	£25,753	£127,966
Profit Before Tax	£-31	£301	£871	£1,455	£2,176	£4,771
Profit After Tax	£-31	£243	£705	£1,178	£1,763	£3,859
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£-26	£249	£12,005	£21,349	£28,605	£62,183
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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