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

£14,588

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£46,448

↗ 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	£23,388	£23,739	£24,332	£24,941	£25,689	£122,089
Total Expenses	£20,691	£20,737	£20,807	£20,879	£20,965	£104,079
Profit Before Tax	£2,697	£3,002	£3,525	£4,062	£4,724	£18,010
Profit After Tax	£2,185	£2,431	£2,855	£3,290	£3,827	£14,588
Change In Property Value	£4	£4	£8,999	£16,064	£21,376	£46,448
Net Return	£2,189	£2,436	£11,854	£19,353	£25,203	£61,036
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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