Semi Detached UB9 1 bed 1 bath

Sedley Grove, Harefield UB9

London, England · UB9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£5,271

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£12,300	£12,485	£12,672	£12,989	£13,313	£63,758
Total Expenses	£11,383	£11,413	£11,442	£11,485	£11,528	£57,251
Profit Before Tax	£918	£1,071	£1,229	£1,504	£1,786	£6,507
Profit After Tax	£743	£868	£996	£1,218	£1,446	£5,271
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£746	£6,868	£11,706	£15,470	£11,375	£46,165
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	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