Terraced
UB2
3 beds
1 bath
Hammond Road, Old Southall UB2
London, England · UB2
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£16,300
↗ 10%After 5 Years
Change In Property Value
£51,098
↗ 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 | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £22,713 | £22,763 | £22,839 | £22,917 | £23,010 | £114,243 |
| Profit Before Tax | £3,027 | £3,363 | £3,940 | £4,532 | £5,262 | £20,123 |
| Profit After Tax | £2,452 | £2,724 | £3,191 | £3,671 | £4,262 | £16,300 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £2,457 | £2,729 | £13,092 | £21,342 | £27,778 | £67,398 |
| 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