Semi Detached UB8 4 beds 2 baths

Walford Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£-3,327

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£30,335	£30,389	£30,473	£30,558	£30,660	£152,415
Profit Before Tax	£-1,775	£-1,401	£-759	£-102	£710	£-3,327
Profit After Tax	£-1,775	£-1,401	£-759	£-102	£710	£-3,327
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£-1,768	£-1,394	£12,841	£24,175	£33,015	£66,868
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
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