Terraced
UB10
3 beds
2 baths
Ryefield Avenue, Uxbridge, Greater London UB10
London, England · UB10
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£18,173
↗ 11%After 5 Years
Change In Property Value
£69,520
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,956 | £23,300 | £23,650 | £24,241 | £24,847 | £118,994 |
| Total Expenses | £19,205 | £19,252 | £19,297 | £19,367 | £19,438 | £96,558 |
| Profit Before Tax | £3,751 | £4,049 | £4,353 | £4,875 | £5,409 | £22,436 |
| Profit After Tax | £3,038 | £3,279 | £3,526 | £3,948 | £4,382 | £18,173 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £3,044 | £13,479 | £21,733 | £28,177 | £21,261 | £87,694 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change