Detached
UB8
4 beds
1 bath
Park Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£362,210First YearProfit From Rental Income
£24,952
↗ 7%After 5 Years
Change In Property Value
£108,380
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,444 | £52,216 | £53,521 | £54,859 | £56,505 | £268,545 |
| Total Expenses | £47,299 | £47,388 | £47,529 | £47,674 | £47,849 | £237,739 |
| Profit Before Tax | £4,145 | £4,828 | £5,992 | £7,185 | £8,656 | £30,805 |
| Profit After Tax | £3,357 | £3,911 | £4,853 | £5,820 | £7,011 | £24,952 |
| Change In Property Value | £10 | £10 | £20,998 | £37,482 | £49,878 | £108,380 |
| Net Return | £3,368 | £3,921 | £25,852 | £43,302 | £56,889 | £133,332 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change