Terraced
UB8
2 beds
1 bath
Colham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£2,358
↗ 2%After 5 Years
Change In Property Value
£43,872
↗ 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 | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £19,275 | £19,315 | £19,374 | £19,435 | £19,507 | £96,905 |
| Profit Before Tax | £-147 | £100 | £526 | £963 | £1,503 | £2,945 |
| Profit After Tax | £-147 | £81 | £426 | £780 | £1,217 | £2,358 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-142 | £85 | £8,926 | £15,953 | £21,408 | £46,230 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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