Terraced
UB2
5 beds
2 baths
North Hyde Lane, Southall UB2
London, England · UB2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£25,786
↗ 10%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
41%
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 | £39,000 | £39,585 | £40,575 | £41,589 | £42,837 | £203,585 |
| Total Expenses | £34,156 | £34,226 | £34,336 | £34,448 | £34,584 | £171,751 |
| Profit Before Tax | £4,844 | £5,359 | £6,239 | £7,141 | £8,253 | £31,835 |
| Profit After Tax | £3,923 | £4,341 | £5,053 | £5,784 | £6,685 | £25,786 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £3,931 | £4,348 | £20,054 | £32,559 | £42,315 | £103,208 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change