Terraced UB1 3 beds 2 baths

Abbotts Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£13,051

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£71,228

↗ 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	£33,120	£33,617	£34,457	£35,319	£36,378	£172,891
Total Expenses	£31,188	£31,249	£31,344	£31,441	£31,557	£156,779
Profit Before Tax	£1,932	£2,368	£3,114	£3,878	£4,821	£16,112
Profit After Tax	£1,565	£1,918	£2,522	£3,141	£3,905	£13,051
Change In Property Value	£7	£7	£13,800	£24,633	£32,780	£71,228
Net Return	£1,572	£1,925	£16,322	£27,775	£36,685	£84,279
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