Detached
UB1
5 beds
2 baths
Dormers Wells Lane, Southall UB1
London, England · UB1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£33,242
↗ 10%After 5 Years
Change In Property Value
£98,067
↗ 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 | £49,404 | £50,145 | £51,399 | £52,684 | £54,264 | £257,896 |
| Total Expenses | £43,132 | £43,217 | £43,353 | £43,493 | £43,662 | £216,857 |
| Profit Before Tax | £6,272 | £6,928 | £8,045 | £9,191 | £10,603 | £41,039 |
| Profit After Tax | £5,081 | £5,612 | £6,517 | £7,445 | £8,588 | £33,242 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £5,090 | £5,621 | £25,517 | £41,360 | £53,720 | £131,309 |
| 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