Terraced UB1 2 beds 1 bath

Bankside, Southall UB1

London, England · UB1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£12,759

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£18,448	£18,490	£18,554	£18,619	£18,696	£92,807
Profit Before Tax	£2,348	£2,618	£3,082	£3,558	£4,146	£15,751
Profit After Tax	£1,902	£2,120	£2,496	£2,882	£3,358	£12,759
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£1,906	£2,124	£10,495	£17,160	£22,359	£54,045
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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