Terraced
UB2
4 beds
3 baths
Greenland Crescent, Southall UB2
London, England · UB2
View property listing
Initial Investment
£205,482First YearProfit From Rental Income
£20,928
↗ 10%After 5 Years
Change In Property Value
£63,997
↗ 10%After 5 Years
Return On Investment
41%
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 | £32,232 | £32,715 | £33,533 | £34,372 | £35,403 | £168,255 |
| Total Expenses | £28,320 | £28,380 | £28,472 | £28,567 | £28,681 | £142,419 |
| Profit Before Tax | £3,912 | £4,336 | £5,061 | £5,805 | £6,722 | £25,836 |
| Profit After Tax | £3,169 | £3,512 | £4,100 | £4,702 | £5,445 | £20,928 |
| Change In Property Value | £6 | £6 | £12,399 | £22,133 | £29,452 | £63,997 |
| Net Return | £3,175 | £3,518 | £16,499 | £26,835 | £34,897 | £84,924 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change