Terraced
UB2
3 beds
1 bath
Dagmar Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£6,965
↗ 4%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,496 | £23,848 | £24,445 | £25,056 | £25,807 | £122,652 |
| Total Expenses | £22,685 | £22,732 | £22,802 | £22,874 | £22,960 | £114,054 |
| Profit Before Tax | £811 | £1,117 | £1,642 | £2,181 | £2,847 | £8,599 |
| Profit After Tax | £657 | £904 | £1,330 | £1,767 | £2,306 | £6,965 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £662 | £909 | £11,330 | £19,616 | £26,058 | £58,574 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change