Semi Detached
UB8
3 beds
1 bath
Dellfield Crescent, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£13,086
↗ 8%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
39%
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 | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £23,507 | £23,557 | £23,633 | £23,711 | £23,804 | £118,211 |
| Profit Before Tax | £2,233 | £2,569 | £3,146 | £3,738 | £4,468 | £16,156 |
| Profit After Tax | £1,809 | £2,081 | £2,549 | £3,028 | £3,619 | £13,086 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £1,814 | £2,086 | £12,849 | £21,414 | £28,086 | £66,249 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change