Semi Detached UB8 3 beds 3 baths

Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£-3,305

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£28,776	£29,208	£29,938	£30,686	£31,607	£150,215
Total Expenses	£30,555	£30,610	£30,693	£30,779	£30,882	£153,519
Profit Before Tax	£-1,779	£-1,402	£-756	£-93	£725	£-3,305
Profit After Tax	£-1,779	£-1,402	£-756	£-93	£725	£-3,305
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£-1,772	£-1,395	£12,945	£24,362	£33,268	£67,407
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