Semi Detached UB1 4 beds 2 baths

West End Road, Southall UB1

London, England · UB1

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£14,137

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 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	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£25,068	£25,121	£25,202	£25,284	£25,383	£126,058
Profit Before Tax	£2,424	£2,783	£3,400	£4,033	£4,814	£17,454
Profit After Tax	£1,963	£2,254	£2,754	£3,267	£3,899	£14,137
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£1,969	£2,260	£13,753	£22,900	£30,026	£70,908
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