Semi Detached UB8 3 beds 1 bath

Bennetts Yard, High Street, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-3,031

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£19,147	£19,186	£19,242	£19,299	£19,367	£96,241
Profit Before Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Profit After Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-1,287	£-1,058	£7,835	£14,915	£20,436	£40,842
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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