Semi Detached
UB8
2 beds
1 bath
Clayton Way, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-3,117
↘ -2%After 5 Years
Change In Property Value
£49,550
↗ 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 | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £21,560 | £21,602 | £21,664 | £21,727 | £21,802 | £108,355 |
| Profit Before Tax | £-1,400 | £-1,139 | £-690 | £-229 | £341 | £-3,117 |
| Profit After Tax | £-1,400 | £-1,139 | £-690 | £-229 | £341 | £-3,117 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-1,395 | £-1,135 | £8,911 | £16,908 | £23,145 | £46,433 |
| 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