Terraced
UB2
2 beds
2 baths
Potters Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£6,086
↗ 4%After 5 Years
Change In Property Value
£46,453
↗ 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 | £21,156 | £21,473 | £22,010 | £22,560 | £23,237 | £110,437 |
| Total Expenses | £20,469 | £20,513 | £20,577 | £20,643 | £20,721 | £102,923 |
| Profit Before Tax | £687 | £961 | £1,433 | £1,917 | £2,516 | £7,514 |
| Profit After Tax | £556 | £778 | £1,161 | £1,553 | £2,038 | £6,086 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £561 | £783 | £10,161 | £17,618 | £23,416 | £52,539 |
| 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