Terraced
UB7
1 bed
1 bath
Newcombe Rise, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£13,259
↗ 13%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,276 | £15,505 | £15,738 | £16,131 | £16,534 | £79,184 |
| Total Expenses | £12,484 | £12,520 | £12,553 | £12,603 | £12,654 | £62,815 |
| Profit Before Tax | £2,792 | £2,985 | £3,184 | £3,528 | £3,880 | £16,369 |
| Profit After Tax | £2,261 | £2,418 | £2,579 | £2,858 | £3,143 | £13,259 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £2,264 | £8,918 | £14,182 | £18,297 | £13,899 | £57,561 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change