Semi Detached
UB1
4 beds
3 baths
St. Stephens Close, Southall UB1
London, England · UB1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£18,412
↗ 8%After 5 Years
Change In Property Value
£71,744
↗ 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 | £34,740 | £35,261 | £36,143 | £37,046 | £38,158 | £181,348 |
| Total Expenses | £31,548 | £31,612 | £31,711 | £31,812 | £31,934 | £158,616 |
| Profit Before Tax | £3,192 | £3,649 | £4,432 | £5,234 | £6,224 | £22,731 |
| Profit After Tax | £2,585 | £2,956 | £3,590 | £4,240 | £5,041 | £18,412 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £2,592 | £2,963 | £17,490 | £29,052 | £38,059 | £90,156 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change