Terraced
UB1
3 beds
3 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£18,687
↗ 10%After 5 Years
Change In Property Value
£57,808
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,112 | £29,549 | £30,287 | £31,045 | £31,976 | £151,969 |
| Total Expenses | £25,629 | £25,684 | £25,769 | £25,856 | £25,959 | £128,898 |
| Profit Before Tax | £3,483 | £3,864 | £4,518 | £5,189 | £6,016 | £23,071 |
| Profit After Tax | £2,821 | £3,130 | £3,660 | £4,203 | £4,873 | £18,687 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £2,827 | £3,136 | £14,860 | £24,195 | £31,478 | £76,495 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change