Terraced UB1 3 beds 1 bath

Evelyn Grove, Southall UB1

London, England · UB1

Initial Investment

First Year

£173,982First Year

Profit From Rental Income

After 5 Years

£9,542

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£54,706

↗ 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	£25,440	£25,822	£26,467	£27,129	£27,943	£132,800
Total Expenses	£24,070	£24,119	£24,195	£24,272	£24,364	£121,020
Profit Before Tax	£1,370	£1,702	£2,272	£2,857	£3,579	£11,781
Profit After Tax	£1,110	£1,379	£1,841	£2,314	£2,899	£9,542
Change In Property Value	£5	£5	£10,599	£18,920	£25,177	£54,706
Net Return	£1,115	£1,384	£12,440	£21,234	£28,075	£64,248
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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