Terraced
UB3
4 beds
1 bath
Glenister Gardens, Middlesex UB3
London, England · UB3
View property listing
Initial Investment
£50,050First YearProfit From Rental Income
£3,945
↗ 8%After 5 Years
Change In Property Value
£16,878
↗ 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 | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £7,836 | £7,861 | £7,893 | £7,926 | £7,964 | £39,480 |
| Profit Before Tax | £660 | £763 | £946 | £1,134 | £1,368 | £4,870 |
| Profit After Tax | £534 | £618 | £766 | £918 | £1,108 | £3,945 |
| Change In Property Value | £2 | £2 | £3,270 | £5,837 | £7,767 | £16,878 |
| Net Return | £536 | £619 | £4,036 | £6,756 | £8,875 | £20,823 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change