Semi Detached UB8 4 beds 3 baths

Cromer Close, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£48,704

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£30,369	£30,441	£30,556	£30,673	£30,814	£152,853
Profit Before Tax	£10,431	£10,971	£11,892	£12,836	£14,000	£60,129
Profit After Tax	£8,449	£8,886	£9,632	£10,397	£11,340	£48,704
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£8,456	£8,893	£22,632	£33,602	£42,220	£115,803
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change