Terraced
UB10
3 beds
1 bath
Aylsham Drive, Ickenham, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£3,067
↗ 2%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £22,146 | £22,191 | £22,258 | £22,326 | £22,407 | £111,328 |
| Profit Before Tax | £-90 | £196 | £689 | £1,194 | £1,819 | £3,807 |
| Profit After Tax | £-90 | £159 | £558 | £967 | £1,473 | £3,067 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-85 | £164 | £10,358 | £18,461 | £24,752 | £53,649 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 15% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change