Detached
UB8
2 beds
1 bath
High Street, Cowley, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£5,578
↗ 5%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
38%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £16,066 | £16,103 | £16,156 | £16,211 | £16,275 | £80,812 |
| Profit Before Tax | £734 | £949 | £1,322 | £1,704 | £2,177 | £6,886 |
| Profit After Tax | £594 | £769 | £1,071 | £1,380 | £1,764 | £5,578 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £598 | £772 | £8,071 | £13,876 | £18,391 | £41,708 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change