Terraced
UB1
3 beds
2 baths
Townsend Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£8,875
↗ 5%After 5 Years
Change In Property Value
£51,614
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £22,738 | £22,785 | £22,857 | £22,930 | £23,017 | £114,327 |
| Profit Before Tax | £1,263 | £1,575 | £2,112 | £2,663 | £3,344 | £10,957 |
| Profit After Tax | £1,023 | £1,276 | £1,711 | £2,157 | £2,708 | £8,875 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £1,028 | £1,281 | £11,711 | £20,008 | £26,462 | £60,489 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| 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