Semi Detached UB8 3 beds 1 bath

Peel Way, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£17,198

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£92,694

↗ 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	£28,560	£28,988	£29,423	£30,159	£30,913	£148,043
Total Expenses	£25,235	£25,290	£25,344	£25,428	£25,514	£126,812
Profit Before Tax	£3,325	£3,698	£4,079	£4,731	£5,399	£21,232
Profit After Tax	£2,693	£2,995	£3,304	£3,832	£4,373	£17,198
Change In Property Value	£7	£13,600	£24,276	£32,305	£22,506	£92,694
Net Return	£2,700	£16,596	£27,580	£36,137	£26,879	£109,891
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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