Semi Detached UB8 1 bed 1 bath

Fairlight Drive, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-2,936

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£15,199	£15,231	£15,278	£15,325	£15,381	£76,414
Profit Before Tax	£-1,123	£-944	£-633	£-315	£80	£-2,936
Profit After Tax	£-1,123	£-944	£-633	£-315	£80	£-2,936
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£-1,119	£-941	£6,067	£11,645	£15,995	£31,646
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
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