Detached UB7 4 beds 1 bath

Colham Avenue, Yiewsley UB7

London, England · UB7

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£11,622

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

37%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£28,297	£28,353	£28,440	£28,529	£28,636	£142,256
Profit Before Tax	£1,703	£2,097	£2,771	£3,462	£4,315	£14,348
Profit After Tax	£1,380	£1,698	£2,245	£2,804	£3,495	£11,622
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£1,386	£1,705	£14,745	£25,117	£33,188	£76,140
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change