Semi Detached
UB8
3 beds
1 bath
St. Peters Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-3,241
↘ -2%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £27,922 | £27,973 | £28,051 | £28,130 | £28,225 | £140,301 |
| Profit Before Tax | £-1,666 | £-1,324 | £-735 | £-131 | £614 | £-3,241 |
| Profit After Tax | £-1,666 | £-1,324 | £-735 | £-131 | £614 | £-3,241 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-1,660 | £-1,317 | £11,766 | £22,182 | £30,306 | £61,277 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change