Terraced
UB2
3 beds
1 bath
Clarence Street, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£13,510
↗ 10%After 5 Years
Change In Property Value
£43,356
↗ 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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £19,348 | £19,392 | £19,458 | £19,526 | £19,606 | £97,329 |
| Profit Before Tax | £2,493 | £2,776 | £3,264 | £3,764 | £4,382 | £16,679 |
| Profit After Tax | £2,019 | £2,248 | £2,644 | £3,049 | £3,550 | £13,510 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £2,023 | £2,253 | £11,044 | £18,043 | £23,503 | £56,866 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 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