Terraced UB1 3 beds 2 baths

Selby Gardens, Southall UB1

London, England · UB1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£10,963

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£26,963	£27,017	£27,100	£27,185	£27,287	£135,553
Profit Before Tax	£1,597	£1,971	£2,613	£3,271	£4,082	£13,534
Profit After Tax	£1,294	£1,597	£2,116	£2,649	£3,307	£10,963
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£1,300	£1,603	£14,017	£23,891	£31,573	£72,384
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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