Terraced UB2 3 beds 1 bath

Queens Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£165,250First Year

Profit From Rental Income

After 5 Years

£7,067

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,130

↗ 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	£23,736	£24,092	£24,694	£25,312	£26,071	£123,905
Total Expenses	£22,909	£22,957	£23,028	£23,100	£23,187	£115,181
Profit Before Tax	£827	£1,135	£1,667	£2,211	£2,884	£8,724
Profit After Tax	£669	£920	£1,350	£1,791	£2,336	£7,067
Change In Property Value	£5	£5	£10,100	£18,029	£23,991	£52,130
Net Return	£675	£925	£11,450	£19,820	£26,327	£59,197
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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