Semi Detached
UB10
5 beds
3 baths
Derwent Avenue, Ickenham UB10
London, England · UB10
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-3,665
↘ -1%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
29%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £44,375 | £44,450 | £44,567 | £44,687 | £44,832 | £222,910 |
| Profit Before Tax | £-2,375 | £-1,820 | £-871 | £101 | £1,300 | £-3,665 |
| Profit After Tax | £-2,375 | £-1,820 | £-871 | £101 | £1,300 | £-3,665 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-2,365 | £-1,809 | £19,129 | £35,802 | £48,807 | £99,564 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change