Semi Detached UB9 2 beds 1 bath

Skylark Road, Denham, Buckinghamshire UB9

London, England · UB9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£8,942

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£18,444	£18,721	£19,001	£19,477	£19,963	£95,606
Total Expenses	£16,823	£16,863	£16,902	£16,960	£17,019	£84,567
Profit Before Tax	£1,621	£1,857	£2,100	£2,517	£2,944	£11,039
Profit After Tax	£1,313	£1,504	£1,701	£2,039	£2,385	£8,942
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£1,317	£10,505	£17,766	£23,417	£17,278	£70,283
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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