Semi Detached
UB1
3 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£191,482First YearProfit From Rental Income
£4,016
↗ 2%After 5 Years
Change In Property Value
£59,867
↗ 10%After 5 Years
Return On Investment
33%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £26,120 | £26,170 | £26,247 | £26,326 | £26,420 | £131,283 |
| Profit Before Tax | £-20 | £321 | £907 | £1,507 | £2,247 | £4,963 |
| Profit After Tax | £-20 | £260 | £734 | £1,220 | £1,820 | £4,016 |
| Change In Property Value | £6 | £6 | £11,599 | £20,705 | £27,552 | £59,867 |
| Net Return | £-14 | £266 | £12,334 | £21,925 | £29,372 | £63,883 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change