Terraced
UB2
3 beds
1 bath
Hammond Road, Old Southall UB2
London, England · UB2
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£6,893
↗ 4%After 5 Years
Change In Property Value
£51,098
↗ 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 | £23,268 | £23,617 | £24,207 | £24,813 | £25,557 | £121,462 |
| Total Expenses | £22,466 | £22,512 | £22,582 | £22,654 | £22,739 | £112,953 |
| Profit Before Tax | £802 | £1,105 | £1,625 | £2,159 | £2,818 | £8,509 |
| Profit After Tax | £650 | £895 | £1,317 | £1,749 | £2,283 | £6,893 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £655 | £900 | £11,217 | £19,421 | £25,799 | £57,991 |
| 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