Semi Detached
UB10
2 beds
1 bath
Misbourne Road, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-3,190
↘ -2%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
30%
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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £24,631 | £24,677 | £24,747 | £24,818 | £24,902 | £123,776 |
| Profit Before Tax | £-1,531 | £-1,231 | £-714 | £-184 | £470 | £-3,190 |
| Profit After Tax | £-1,531 | £-1,231 | £-714 | £-184 | £470 | £-3,190 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-1,526 | £-1,225 | £10,286 | £19,451 | £26,599 | £53,585 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change