Terraced
UB8
1 bed
1 bath
Rushes Mead, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£771
↗ 1%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £12,869 | £12,899 | £12,942 | £12,986 | £13,037 | £64,733 |
| Profit Before Tax | £-269 | £-110 | £167 | £451 | £803 | £1,041 |
| Profit After Tax | £-269 | £-110 | £135 | £365 | £650 | £771 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-266 | £-108 | £5,735 | £10,361 | £13,952 | £29,675 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change