Terraced UB1 3 beds 1 bath

Orchard Avenue, Southall UB1

London, England · UB1

Initial Investment

First Year

£135,482First Year

Profit From Rental Income

After 5 Years

£7,125

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£43,351

↗ 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	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£19,178	£19,219	£19,281	£19,345	£19,420	£96,442
Profit Before Tax	£982	£1,243	£1,693	£2,154	£2,724	£8,796
Profit After Tax	£796	£1,007	£1,371	£1,745	£2,206	£7,125
Change In Property Value	£4	£4	£8,399	£14,993	£19,951	£43,351
Net Return	£800	£1,011	£9,770	£16,737	£22,157	£50,475
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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