Terraced
UB10
2 beds
1 bath
Charles Street, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£13,308
↗ 10%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
42%
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 | £21,576 | £21,900 | £22,447 | £23,008 | £23,699 | £112,630 |
| Total Expenses | £19,123 | £19,167 | £19,232 | £19,299 | £19,379 | £96,199 |
| Profit Before Tax | £2,453 | £2,733 | £3,215 | £3,709 | £4,320 | £16,430 |
| Profit After Tax | £1,987 | £2,214 | £2,604 | £3,004 | £3,499 | £13,308 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £1,991 | £2,218 | £10,904 | £17,820 | £23,215 | £56,148 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change