Semi Detached UB8 3 beds 1 bath

St. Peters Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-3,189

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

30%

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	£24,156	£24,518	£25,131	£25,760	£26,532	£126,098
Total Expenses	£25,729	£25,776	£25,848	£25,922	£26,010	£129,286
Profit Before Tax	£-1,573	£-1,258	£-717	£-163	£522	£-3,189
Profit After Tax	£-1,573	£-1,258	£-717	£-163	£522	£-3,189
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-1,567	£-1,252	£10,783	£20,365	£27,839	£56,168
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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