Terraced
UB10
5 beds
4 baths
Churchill Road, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£217,750First YearProfit From Rental Income
£4,792
↗ 2%After 5 Years
Change In Property Value
£67,615
↗ 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 | £29,472 | £29,914 | £30,662 | £31,428 | £32,371 | £153,848 |
| Total Expenses | £29,434 | £29,490 | £29,576 | £29,663 | £29,768 | £147,931 |
| Profit Before Tax | £38 | £424 | £1,086 | £1,765 | £2,603 | £5,917 |
| Profit After Tax | £31 | £343 | £880 | £1,430 | £2,109 | £4,792 |
| Change In Property Value | £7 | £7 | £13,100 | £23,384 | £31,117 | £67,615 |
| Net Return | £37 | £350 | £13,980 | £24,814 | £33,226 | £72,407 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change