Semi Detached UB1 3 beds 2 baths

Allenby Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£191,482First Year

Profit From Rental Income

After 5 Years

£15,025

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£59,867

↗ 10%After 5 Years

Return On Investment

39%

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	£28,992	£29,427	£30,163	£30,917	£31,844	£151,342
Total Expenses	£26,409	£26,464	£26,548	£26,634	£26,738	£132,793
Profit Before Tax	£2,583	£2,963	£3,615	£4,282	£5,106	£18,550
Profit After Tax	£2,092	£2,400	£2,928	£3,469	£4,136	£15,025
Change In Property Value	£6	£6	£11,599	£20,705	£27,552	£59,867
Net Return	£2,098	£2,406	£14,527	£24,173	£31,688	£74,893
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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