Terraced
UB2
3 beds
2 baths
Balfour Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£15,897
↗ 10%After 5 Years
Change In Property Value
£50,066
↗ 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 | £25,212 | £25,590 | £26,230 | £26,886 | £27,692 | £131,610 |
| Total Expenses | £22,264 | £22,313 | £22,388 | £22,464 | £22,555 | £111,984 |
| Profit Before Tax | £2,948 | £3,277 | £3,842 | £4,422 | £5,137 | £19,626 |
| Profit After Tax | £2,388 | £2,655 | £3,112 | £3,581 | £4,161 | £15,897 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £2,393 | £2,659 | £12,812 | £20,896 | £27,202 | £65,963 |
| 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