Terraced
UB2
5 beds
2 baths
North Hyde Lane, Southall UB2
London, England · UB2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£11,538
↗ 5%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
35%
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 | £35,256 | £35,785 | £36,679 | £37,596 | £38,724 | £184,041 |
| Total Expenses | £33,782 | £33,846 | £33,946 | £34,049 | £34,173 | £169,796 |
| Profit Before Tax | £1,474 | £1,939 | £2,733 | £3,547 | £4,552 | £14,245 |
| Profit After Tax | £1,194 | £1,570 | £2,214 | £2,873 | £3,687 | £11,538 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £1,202 | £1,578 | £17,214 | £29,649 | £39,318 | £88,960 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change