Terraced
UB2
3 beds
1 bath
Montague Waye, Southall UB2
London, England · UB2
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£17,571
↗ 10%After 5 Years
Change In Property Value
£54,711
↗ 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 | £27,552 | £27,965 | £28,664 | £29,381 | £30,262 | £143,825 |
| Total Expenses | £24,283 | £24,336 | £24,416 | £24,499 | £24,598 | £122,132 |
| Profit Before Tax | £3,269 | £3,630 | £4,248 | £4,882 | £5,665 | £21,693 |
| Profit After Tax | £2,648 | £2,940 | £3,441 | £3,954 | £4,588 | £17,571 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £2,653 | £2,945 | £14,041 | £22,876 | £29,767 | £72,283 |
| 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