Semi Detached UB10 3 beds 2 baths

Hillingdon UB10

London, England · UB10

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£13,505

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£20,506	£20,553	£20,599	£20,669	£20,740	£103,068
Profit Before Tax	£2,594	£2,893	£3,199	£3,724	£4,263	£16,673
Profit After Tax	£2,101	£2,343	£2,591	£3,017	£3,453	£13,505
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£2,106	£13,344	£22,227	£29,146	£21,656	£88,478
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change