Semi Detached
UB8
2 beds
2 baths
113 Cowley Mill Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£9,700First YearProfit From Rental Income
£-1,567
↘ -16%After 5 Years
Change In Property Value
£3,953
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,224 | £1,242 | £1,261 | £1,293 | £1,325 | £6,345 |
| Total Expenses | £1,555 | £1,570 | £1,582 | £1,596 | £1,609 | £7,912 |
| Profit Before Tax | £-331 | £-327 | £-321 | £-303 | £-285 | £-1,567 |
| Profit After Tax | £-331 | £-327 | £-321 | £-303 | £-285 | £-1,567 |
| Change In Property Value | £0 | £580 | £1,035 | £1,378 | £960 | £3,953 |
| Net Return | £-331 | £253 | £714 | £1,075 | £675 | £2,386 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 7% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change