Terraced
UB1
3 beds
1 bath
Burns Avenue, Southall UB1
London, England · UB1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£17,773
↗ 10%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
42%
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 | £27,816 | £28,233 | £28,939 | £29,663 | £30,552 | £145,203 |
| Total Expenses | £24,508 | £24,561 | £24,642 | £24,726 | £24,825 | £123,262 |
| Profit Before Tax | £3,308 | £3,672 | £4,297 | £4,937 | £5,727 | £21,942 |
| Profit After Tax | £2,680 | £2,975 | £3,480 | £3,999 | £4,639 | £17,773 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £2,685 | £2,980 | £14,181 | £23,099 | £30,056 | £73,000 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change