Terraced
UB1
4 beds
3 baths
Park Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£21,478
↗ 10%After 5 Years
Change In Property Value
£65,550
↗ 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 | £33,012 | £33,507 | £34,345 | £35,203 | £36,260 | £172,327 |
| Total Expenses | £28,995 | £29,056 | £29,150 | £29,247 | £29,363 | £145,812 |
| Profit Before Tax | £4,017 | £4,451 | £5,195 | £5,956 | £6,896 | £26,515 |
| Profit After Tax | £3,254 | £3,606 | £4,208 | £4,825 | £5,586 | £21,478 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £3,260 | £3,612 | £16,908 | £27,495 | £35,753 | £87,028 |
| 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