Terraced UB2 4 beds 3 baths

Greenland Crescent, Southall, Middlesex UB2

London, England · UB2

Initial Investment

First Year

£205,482First Year

Profit From Rental Income

After 5 Years

£9,146

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£63,997

↗ 10%After 5 Years

Return On Investment

36%

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	£29,136	£29,573	£30,312	£31,070	£32,002	£152,094
Total Expenses	£28,010	£28,065	£28,150	£28,237	£28,341	£140,803
Profit Before Tax	£1,126	£1,508	£2,162	£2,833	£3,662	£11,291
Profit After Tax	£912	£1,221	£1,752	£2,295	£2,966	£9,146
Change In Property Value	£6	£6	£12,399	£22,133	£29,452	£63,997
Net Return	£918	£1,227	£14,151	£24,428	£32,418	£73,142
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change