Semi Detached UB8 3 beds 3 baths

Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£17,766

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£25,963	£26,019	£26,074	£26,160	£26,249	£130,465
Profit Before Tax	£3,438	£3,822	£4,215	£4,886	£5,573	£21,933
Profit After Tax	£2,784	£3,096	£3,414	£3,957	£4,514	£17,766
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£2,791	£17,096	£28,404	£37,212	£27,682	£113,185
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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