Terraced
UB2
3 beds
1 bath
Cookham Close, Southall UB2
London, England · UB2
View property listing
Initial Investment
£168,732First YearProfit From Rental Income
£17,021
↗ 10%After 5 Years
Change In Property Value
£53,158
↗ 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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £23,608 | £23,659 | £23,738 | £23,819 | £23,915 | £118,739 |
| Profit Before Tax | £3,164 | £3,514 | £4,115 | £4,730 | £5,491 | £21,014 |
| Profit After Tax | £2,563 | £2,846 | £3,333 | £3,832 | £4,447 | £17,021 |
| Change In Property Value | £5 | £5 | £10,299 | £18,384 | £24,464 | £53,158 |
| Net Return | £2,568 | £2,852 | £13,632 | £22,216 | £28,911 | £70,179 |
| 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