Terraced
UB8
3 beds
1 bath
12 Salt Hill Close, Uxbridge, Middlesex UB8
London, England · UB8
View property listing
Initial Investment
£160,700First YearProfit From Rental Income
£17,435
↗ 11%After 5 Years
Change In Property Value
£67,067
↗ 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 | £22,140 | £22,472 | £22,809 | £23,379 | £23,964 | £114,765 |
| Total Expenses | £18,544 | £18,590 | £18,634 | £18,701 | £18,770 | £93,239 |
| Profit Before Tax | £3,596 | £3,882 | £4,175 | £4,678 | £5,194 | £21,525 |
| Profit After Tax | £2,913 | £3,145 | £3,382 | £3,789 | £4,207 | £17,435 |
| Change In Property Value | £5 | £9,840 | £17,565 | £23,373 | £16,283 | £67,067 |
| Net Return | £2,918 | £12,985 | £20,947 | £27,163 | £20,490 | £84,502 |
| 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