Terraced
UB10
5 beds
4 baths
Churchill Road, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£217,750First YearProfit From Rental Income
£23,902
↗ 11%After 5 Years
Change In Property Value
£89,286
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,472 | £29,914 | £30,363 | £31,122 | £31,900 | £152,771 |
| Total Expenses | £24,522 | £24,579 | £24,634 | £24,720 | £24,808 | £123,263 |
| Profit Before Tax | £4,950 | £5,336 | £5,729 | £6,402 | £7,091 | £29,508 |
| Profit After Tax | £4,010 | £4,322 | £4,641 | £5,185 | £5,744 | £23,902 |
| Change In Property Value | £7 | £13,100 | £23,384 | £31,117 | £21,678 | £89,286 |
| Net Return | £4,016 | £17,422 | £28,024 | £36,303 | £27,422 | £113,187 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change