Semi Detached UB8 3 beds 1 bath

Dellfield Crescent, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£13,102

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£72,928

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,476	£22,813	£23,155	£23,734	£24,328	£116,506
Total Expenses	£19,961	£20,007	£20,052	£20,120	£20,190	£100,331
Profit Before Tax	£2,515	£2,806	£3,103	£3,614	£4,137	£16,175
Profit After Tax	£2,037	£2,273	£2,514	£2,927	£3,351	£13,102
Change In Property Value	£5	£10,700	£19,100	£25,416	£17,707	£72,928
Net Return	£2,042	£12,973	£21,613	£28,344	£21,058	£86,030
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change