Terraced
UB9
2 beds
1 bath
Oakside, Denham, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£12,612
↗ 10%After 5 Years
Change In Property Value
£55,889
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,036 | £18,307 | £18,581 | £19,046 | £19,522 | £93,491 |
| Total Expenses | £15,495 | £15,535 | £15,573 | £15,630 | £15,688 | £77,920 |
| Profit Before Tax | £2,541 | £2,772 | £3,009 | £3,416 | £3,834 | £15,571 |
| Profit After Tax | £2,058 | £2,245 | £2,437 | £2,767 | £3,106 | £12,612 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £2,062 | £10,445 | £17,074 | £22,245 | £16,675 | £68,501 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change