Semi Detached
UB2
3 beds
2 baths
Dorset Avenue, Southall UB2
London, England · UB2
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£3,422
↗ 1%After 5 Years
Change In Property Value
£86,196
↗ 10%After 5 Years
Return On Investment
32%
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 | £36,744 | £37,295 | £38,228 | £39,183 | £40,359 | £191,809 |
| Total Expenses | £37,303 | £37,370 | £37,474 | £37,580 | £37,708 | £187,435 |
| Profit Before Tax | £-559 | £-74 | £754 | £1,603 | £2,650 | £4,374 |
| Profit After Tax | £-559 | £-74 | £611 | £1,298 | £2,147 | £3,422 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £-551 | £-66 | £17,311 | £31,109 | £41,816 | £89,618 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change