Terraced
UB1
3 beds
1 bath
Mount Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£8,655
↗ 5%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
37%
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 | £23,520 | £23,873 | £24,470 | £25,081 | £25,834 | £122,778 |
| Total Expenses | £22,293 | £22,340 | £22,410 | £22,482 | £22,568 | £112,092 |
| Profit Before Tax | £1,227 | £1,533 | £2,060 | £2,599 | £3,266 | £10,685 |
| Profit After Tax | £994 | £1,242 | £1,668 | £2,105 | £2,645 | £8,655 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £999 | £1,247 | £11,469 | £19,599 | £25,924 | £59,237 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change