Terraced UB10 3 beds 2 baths

Ryefield Avenue, Uxbridge, Greater London UB10

London, England · UB10

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£3,281

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 10%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,883	£24,480	£25,214	£119,833
Total Expenses	£23,030	£23,076	£23,145	£23,215	£23,300	£115,765
Profit Before Tax	£-74	£225	£738	£1,264	£1,915	£4,068
Profit After Tax	£-74	£182	£598	£1,024	£1,551	£3,281
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£-69	£187	£10,798	£19,232	£25,780	£55,928
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	12%	15%	33%

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