Terraced UB2 3 beds 1 bath

Penard Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£5,692

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£20,208	£20,511	£21,024	£21,549	£22,196	£105,488
Total Expenses	£19,581	£19,623	£19,685	£19,748	£19,824	£98,461
Profit Before Tax	£627	£888	£1,339	£1,801	£2,372	£7,028
Profit After Tax	£508	£719	£1,085	£1,459	£1,922	£5,692
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£512	£724	£9,685	£16,810	£22,350	£50,081
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