Terraced
UB8
3 beds
0 baths
Alexandra Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£3,299
↗ 2%After 5 Years
Change In Property Value
£53,163
↗ 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 | £23,172 | £23,520 | £24,108 | £24,710 | £25,452 | £120,961 |
| Total Expenses | £23,250 | £23,296 | £23,366 | £23,437 | £23,522 | £116,870 |
| Profit Before Tax | £-78 | £223 | £742 | £1,273 | £1,930 | £4,091 |
| Profit After Tax | £-78 | £181 | £601 | £1,031 | £1,563 | £3,299 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £-73 | £186 | £10,901 | £19,417 | £26,030 | £56,462 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 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