Terraced UB2 4 beds 2 baths

Sussex Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£166,982First Year

Profit From Rental Income

After 5 Years

£7,139

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,641

↗ 10%After 5 Years

Return On Investment

36%

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	£23,964	£24,323	£24,932	£25,555	£26,321	£125,095
Total Expenses	£23,129	£23,176	£23,248	£23,321	£23,408	£116,282
Profit Before Tax	£835	£1,147	£1,684	£2,234	£2,913	£8,814
Profit After Tax	£677	£929	£1,364	£1,809	£2,360	£7,139
Change In Property Value	£5	£5	£10,199	£18,206	£24,226	£52,641
Net Return	£682	£934	£11,563	£20,015	£26,586	£59,780
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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