Detached
UB2
4 beds
2 baths
Alleyn Park, Southall UB2
London, England · UB2
View property listing
Initial Investment
£382,249First YearProfit From Rental Income
£22,063
↗ 6%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
35%
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 | £52,800 | £53,592 | £54,932 | £56,305 | £57,994 | £275,623 |
| Total Expenses | £49,422 | £49,513 | £49,658 | £49,806 | £49,986 | £248,385 |
| Profit Before Tax | £3,378 | £4,079 | £5,274 | £6,499 | £8,008 | £27,238 |
| Profit After Tax | £2,736 | £3,304 | £4,272 | £5,264 | £6,487 | £22,063 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £2,747 | £3,315 | £26,272 | £44,535 | £58,745 | £135,614 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change