Terraced
UB2
2 beds
2 baths
Williams Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£33,830
↗ 24%After 5 Years
Change In Property Value
£44,383
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £20,318 | £20,371 | £20,452 | £20,535 | £20,634 | £102,310 |
| Profit Before Tax | £7,282 | £7,643 | £8,262 | £8,898 | £9,682 | £41,766 |
| Profit After Tax | £5,898 | £6,191 | £6,693 | £7,207 | £7,842 | £33,830 |
| Change In Property Value | £4 | £4 | £8,599 | £15,350 | £20,426 | £44,383 |
| Net Return | £5,903 | £6,195 | £15,292 | £22,557 | £28,268 | £78,214 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change