Terraced
UB2
3 beds
2 baths
Western Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£16,657
↗ 10%After 5 Years
Change In Property Value
£52,130
↗ 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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £23,161 | £23,212 | £23,290 | £23,369 | £23,464 | £116,496 |
| Profit Before Tax | £3,095 | £3,437 | £4,026 | £4,630 | £5,375 | £20,564 |
| Profit After Tax | £2,507 | £2,784 | £3,261 | £3,750 | £4,354 | £16,657 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £2,512 | £2,789 | £13,362 | £21,779 | £28,345 | £68,787 |
| 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