Detached
UB8
4 beds
1 bath
Park Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£362,210First YearProfit From Rental Income
£55,471
↗ 15%After 5 Years
Change In Property Value
£143,116
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,444 | £52,216 | £52,999 | £54,324 | £55,682 | £266,664 |
| Total Expenses | £39,425 | £39,515 | £39,603 | £39,746 | £39,893 | £198,181 |
| Profit Before Tax | £12,019 | £12,701 | £13,396 | £14,578 | £15,789 | £68,483 |
| Profit After Tax | £9,735 | £10,288 | £10,851 | £11,808 | £12,789 | £55,471 |
| Change In Property Value | £10 | £20,998 | £37,482 | £49,878 | £34,748 | £143,116 |
| Net Return | £9,746 | £31,286 | £48,332 | £61,686 | £47,537 | £198,587 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change