Semi Detached
UB1
2 beds
1 bath
Westbury, Southall UB1
London, England · UB1
View property listing
Initial Investment
£64,750First YearProfit From Rental Income
£35
↗ 0%After 5 Years
Change In Property Value
£21,936
↗ 10%After 5 Years
Return On Investment
34%
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 | £9,564 | £9,707 | £9,950 | £10,199 | £10,505 | £49,925 |
| Total Expenses | £9,887 | £9,913 | £9,948 | £9,984 | £10,025 | £49,758 |
| Profit Before Tax | £-323 | £-206 | £2 | £215 | £480 | £167 |
| Profit After Tax | £-323 | £-206 | £2 | £174 | £388 | £35 |
| Change In Property Value | £2 | £2 | £4,250 | £7,586 | £10,095 | £21,936 |
| Net Return | £-321 | £-204 | £4,252 | £7,760 | £10,484 | £21,971 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change