Terraced
UB2
3 beds
2 baths
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£6,609
↗ 4%After 5 Years
Change In Property Value
£49,550
↗ 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 | £22,560 | £22,898 | £23,471 | £24,058 | £24,779 | £117,766 |
| Total Expenses | £21,800 | £21,845 | £21,913 | £21,983 | £22,066 | £109,607 |
| Profit Before Tax | £760 | £1,053 | £1,558 | £2,075 | £2,714 | £8,159 |
| Profit After Tax | £616 | £853 | £1,262 | £1,680 | £2,198 | £6,609 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £620 | £858 | £10,862 | £18,817 | £25,002 | £56,158 |
| 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