Terraced
UB2
3 beds
2 baths
Cookham Close, Southall, Greater London UB2
London, England · UB2
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£17,013
↗ 10%After 5 Years
Change In Property Value
£53,163
↗ 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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £23,610 | £23,661 | £23,740 | £23,821 | £23,917 | £118,749 |
| Profit Before Tax | £3,162 | £3,512 | £4,113 | £4,728 | £5,489 | £21,004 |
| Profit After Tax | £2,561 | £2,845 | £3,331 | £3,830 | £4,446 | £17,013 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £2,567 | £2,850 | £13,632 | £22,216 | £28,912 | £70,176 |
| 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