Terraced
UB7
1 bed
1 bath
Newcombe Rise, Yiewsley UB7
London, England · UB7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£9,960
↗ 10%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
43%
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 | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £15,084 | £15,121 | £15,174 | £15,229 | £15,294 | £75,903 |
| Profit Before Tax | £1,812 | £2,029 | £2,404 | £2,788 | £3,264 | £12,297 |
| Profit After Tax | £1,468 | £1,643 | £1,947 | £2,259 | £2,644 | £9,960 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £1,471 | £1,646 | £8,447 | £13,861 | £18,084 | £43,510 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change