Semi Detached UB9 5 beds 3 baths

Sullivan Crescent, Harefield, Uxbridge UB9

London, England · UB9

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£12,658

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£24,600	£24,969	£25,344	£25,977	£26,627	£127,516
Total Expenses	£22,265	£22,314	£22,362	£22,436	£22,512	£111,889
Profit Before Tax	£2,335	£2,655	£2,981	£3,541	£4,115	£15,627
Profit After Tax	£1,891	£2,150	£2,415	£2,868	£3,333	£12,658
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£1,897	£14,150	£23,835	£31,373	£23,191	£94,447
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