Terraced
UB2
4 beds
2 baths
Western Road, Southall, Middlesex UB2
London, England · UB2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£17,416
↗ 10%After 5 Years
Change In Property Value
£54,195
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £24,059 | £24,112 | £24,192 | £24,274 | £24,372 | £121,009 |
| Profit Before Tax | £3,241 | £3,598 | £4,210 | £4,838 | £5,614 | £21,501 |
| Profit After Tax | £2,625 | £2,914 | £3,410 | £3,919 | £4,547 | £17,416 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £2,630 | £2,919 | £13,911 | £22,662 | £29,489 | £71,611 |
| 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