Terraced
UB8
2 beds
1 bath
Villier Street, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£2,787
↗ 2%After 5 Years
Change In Property Value
£48,001
↗ 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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £21,042 | £21,085 | £21,148 | £21,214 | £21,291 | £105,780 |
| Profit Before Tax | £-114 | £157 | £625 | £1,103 | £1,695 | £3,467 |
| Profit After Tax | £-114 | £127 | £506 | £894 | £1,373 | £2,787 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-109 | £132 | £9,806 | £17,495 | £23,464 | £50,788 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 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