Terraced UB2 2 beds 1 bath

Western Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£6,049

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,448

↗ 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	£21,144	£21,461	£21,998	£22,548	£23,224	£110,375
Total Expenses	£20,466	£20,509	£20,574	£20,640	£20,718	£102,907
Profit Before Tax	£678	£952	£1,424	£1,908	£2,506	£7,467
Profit After Tax	£549	£771	£1,153	£1,545	£2,030	£6,049
Change In Property Value	£4	£4	£8,999	£16,064	£21,376	£46,448
Net Return	£554	£775	£10,153	£17,609	£23,406	£52,496
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