Terraced UB2 3 beds 2 baths

Endsleigh Road, Southall UB2

London, England · UB2

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£13,510

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 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	£21,840	£22,168	£22,722	£23,290	£23,989	£114,008
Total Expenses	£19,348	£19,392	£19,458	£19,526	£19,606	£97,329
Profit Before Tax	£2,493	£2,776	£3,264	£3,764	£4,382	£16,679
Profit After Tax	£2,019	£2,248	£2,644	£3,049	£3,550	£13,510
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£2,023	£2,253	£11,044	£18,043	£23,503	£56,866
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