Terraced
UB1
3 beds
1 bath
Evelyn Grove, Southall UB1
London, England · UB1
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£16,463
↗ 10%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
42%
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 | £25,992 | £26,382 | £27,041 | £27,717 | £28,549 | £135,682 |
| Total Expenses | £22,935 | £22,985 | £23,062 | £23,140 | £23,234 | £115,357 |
| Profit Before Tax | £3,057 | £3,397 | £3,980 | £4,577 | £5,315 | £20,325 |
| Profit After Tax | £2,476 | £2,751 | £3,223 | £3,707 | £4,305 | £16,463 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £2,481 | £2,756 | £13,223 | £21,556 | £28,056 | £68,073 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change