Semi Detached
UB8
3 beds
1 bath
Dellfield Crescent, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-3,146
↘ -2%After 5 Years
Change In Property Value
£55,227
↗ 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 | £22,476 | £22,813 | £23,383 | £23,968 | £24,687 | £117,328 |
| Total Expenses | £23,974 | £24,019 | £24,087 | £24,156 | £24,239 | £120,474 |
| Profit Before Tax | £-1,498 | £-1,206 | £-703 | £-188 | £448 | £-3,146 |
| Profit After Tax | £-1,498 | £-1,206 | £-703 | £-188 | £448 | £-3,146 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-1,492 | £-1,200 | £9,997 | £18,912 | £25,865 | £52,081 |
| 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