Semi Detached UB1 3 beds 2 baths

Ranelagh Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£15,017

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£28,992	£29,427	£30,163	£30,917	£31,844	£151,342
Total Expenses	£26,411	£26,466	£26,550	£26,636	£26,740	£132,803
Profit Before Tax	£2,581	£2,961	£3,613	£4,280	£5,104	£18,540
Profit After Tax	£2,091	£2,399	£2,926	£3,467	£4,135	£15,017
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£2,097	£2,404	£14,526	£24,173	£31,689	£74,890
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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