Terraced
UB8
3 beds
1 bath
Greatfields Drive, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£2,507
↗ 2%After 5 Years
Change In Property Value
£45,421
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £19,937 | £19,978 | £20,039 | £20,102 | £20,176 | £100,232 |
| Profit Before Tax | £-137 | £119 | £560 | £1,013 | £1,572 | £3,127 |
| Profit After Tax | £-137 | £96 | £454 | £820 | £1,273 | £2,507 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £-133 | £101 | £9,254 | £16,529 | £22,177 | £47,927 |
| 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