Terraced
UB2
3 beds
1 bath
Dagmar Road, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£152,982First YearProfit From Rental Income
£15,347
↗ 10%After 5 Years
Change In Property Value
£48,512
↗ 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 | £24,432 | £24,798 | £25,418 | £26,054 | £26,836 | £127,538 |
| Total Expenses | £21,588 | £21,637 | £21,709 | £21,784 | £21,873 | £108,591 |
| Profit Before Tax | £2,844 | £3,162 | £3,709 | £4,270 | £4,963 | £18,947 |
| Profit After Tax | £2,303 | £2,561 | £3,004 | £3,459 | £4,020 | £15,347 |
| Change In Property Value | £5 | £5 | £9,399 | £16,778 | £22,326 | £48,512 |
| Net Return | £2,308 | £2,566 | £12,404 | £20,236 | £26,346 | £63,860 |
| 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