Terraced
UB8
3 beds
1 bath
Greatfields Drive, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£15,369
↗ 11%After 5 Years
Change In Property Value
£59,978
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £16,637 | £16,679 | £16,720 | £16,781 | £16,844 | £83,661 |
| Profit Before Tax | £3,163 | £3,418 | £3,679 | £4,127 | £4,587 | £18,974 |
| Profit After Tax | £2,562 | £2,768 | £2,980 | £3,343 | £3,716 | £15,369 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £2,566 | £11,569 | £18,688 | £24,246 | £18,278 | £75,347 |
| 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