Detached
UB7
4 beds
3 baths
St. Stephens Road, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£22,955
↗ 9%After 5 Years
Change In Property Value
£77,421
↗ 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 | £38,256 | £38,830 | £39,801 | £40,796 | £42,019 | £199,702 |
| Total Expenses | £34,082 | £34,151 | £34,259 | £34,369 | £34,502 | £171,362 |
| Profit Before Tax | £4,174 | £4,679 | £5,542 | £6,427 | £7,517 | £28,339 |
| Profit After Tax | £3,381 | £3,790 | £4,489 | £5,206 | £6,089 | £22,955 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £3,389 | £3,798 | £19,489 | £31,981 | £41,720 | £100,376 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 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