Terraced
UB2
3 beds
2 baths
Salisbury Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£16,655
↗ 11%After 5 Years
Change In Property Value
£49,550
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £22,064 | £22,113 | £22,188 | £22,264 | £22,356 | £110,986 |
| Profit Before Tax | £3,136 | £3,465 | £4,029 | £4,608 | £5,323 | £20,562 |
| Profit After Tax | £2,540 | £2,806 | £3,264 | £3,733 | £4,312 | £16,655 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £2,545 | £2,811 | £12,864 | £20,869 | £27,115 | £66,205 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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