Terraced UB1 3 beds 2 baths

Alexandra Avenue, Southall UB1

London, England · UB1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£9,424

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£23,849	£23,899	£23,973	£24,050	£24,141	£119,912
Profit Before Tax	£1,351	£1,679	£2,244	£2,823	£3,538	£11,635
Profit After Tax	£1,094	£1,360	£1,818	£2,287	£2,866	£9,424
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£1,099	£1,366	£12,318	£21,030	£27,807	£63,619
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