Semi Detached
UB8
3 beds
1 bath
St. Peters Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,423
↗ 8%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
40%
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 | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £19,486 | £19,529 | £19,594 | £19,660 | £19,739 | £98,008 |
| Profit Before Tax | £1,754 | £2,029 | £2,504 | £2,990 | £3,591 | £12,868 |
| Profit After Tax | £1,421 | £1,644 | £2,028 | £2,422 | £2,909 | £10,423 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,425 | £1,648 | £10,528 | £17,595 | £23,099 | £54,295 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change