Terraced
UB7
3 beds
1 bath
Keats Way, Middlesex UB7
London, England · UB7
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£16,099
↗ 10%After 5 Years
Change In Property Value
£50,582
↗ 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 | £25,476 | £25,858 | £26,505 | £27,167 | £27,982 | £132,988 |
| Total Expenses | £22,488 | £22,538 | £22,613 | £22,691 | £22,783 | £113,113 |
| Profit Before Tax | £2,988 | £3,320 | £3,891 | £4,477 | £5,199 | £19,875 |
| Profit After Tax | £2,420 | £2,689 | £3,152 | £3,626 | £4,211 | £16,099 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £2,425 | £2,694 | £12,952 | £21,119 | £27,490 | £66,681 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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