Terraced
UB2
4 beds
2 baths
Sussex Road, Southall UB2
London, England · UB2
View property listing
Initial Investment
£166,982First YearProfit From Rental Income
£16,820
↗ 10%After 5 Years
Change In Property Value
£52,641
↗ 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 | £26,508 | £26,906 | £27,578 | £28,268 | £29,116 | £138,375 |
| Total Expenses | £23,383 | £23,434 | £23,512 | £23,592 | £23,688 | £117,610 |
| Profit Before Tax | £3,125 | £3,471 | £4,066 | £4,675 | £5,428 | £20,766 |
| Profit After Tax | £2,531 | £2,812 | £3,293 | £3,787 | £4,397 | £16,820 |
| Change In Property Value | £5 | £5 | £10,199 | £18,206 | £24,226 | £52,641 |
| Net Return | £2,536 | £2,817 | £13,493 | £21,993 | £28,623 | £69,462 |
| 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