Semi Detached UB1 4 beds 3 baths

Ranelagh Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£20,966

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£80,518

↗ 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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£35,347	£35,417	£35,526	£35,639	£35,774	£177,702
Profit Before Tax	£3,654	£4,168	£5,048	£5,950	£7,063	£25,883
Profit After Tax	£2,959	£3,376	£4,089	£4,820	£5,721	£20,966
Change In Property Value	£8	£8	£15,600	£27,847	£37,056	£80,518
Net Return	£2,967	£3,384	£19,690	£32,666	£42,777	£101,484
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	12%	16%	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