Detached
UB7
4 beds
1 bath
Colham Avenue, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£18,746
↗ 9%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,872 | £32,350 | £33,159 | £33,988 | £35,007 | £166,376 |
| Total Expenses | £28,484 | £28,543 | £28,635 | £28,729 | £28,841 | £143,233 |
| Profit Before Tax | £3,388 | £3,807 | £4,524 | £5,259 | £6,166 | £23,143 |
| Profit After Tax | £2,744 | £3,083 | £3,664 | £4,260 | £4,994 | £18,746 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £2,750 | £3,090 | £16,165 | £26,573 | £34,687 | £83,264 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change