Detached
UB7
4 beds
3 baths
St. Stephens Road, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£44,716
↗ 18%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,256 | £38,830 | £39,412 | £40,398 | £41,408 | £198,303 |
| Total Expenses | £28,457 | £28,527 | £28,595 | £28,704 | £28,816 | £143,099 |
| Profit Before Tax | £9,799 | £10,303 | £10,817 | £11,693 | £12,592 | £55,204 |
| Profit After Tax | £7,937 | £8,346 | £8,762 | £9,472 | £10,199 | £44,716 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £7,945 | £23,346 | £35,537 | £45,102 | £35,022 | £146,951 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change