Semi Detached UB10 3 beds 1 bath

Regent Avenue, Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-3,136

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

30%

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	£23,535	£23,580	£23,646	£23,715	£23,796	£118,271
Profit Before Tax	£-1,479	£-1,193	£-700	£-194	£430	£-3,136
Profit After Tax	£-1,479	£-1,193	£-700	£-194	£430	£-3,136
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-1,474	£-1,187	£9,800	£18,548	£25,371	£51,059
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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