Detached
UB8
6 beds
3 baths
Harlington Road, Uxbridge, 3 UB8
London, England · UB8
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£19,864
↗ 6%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
36%
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 | £48,000 | £48,720 | £49,938 | £51,186 | £52,722 | £250,566 |
| Total Expenses | £44,975 | £45,059 | £45,191 | £45,327 | £45,491 | £226,042 |
| Profit Before Tax | £3,025 | £3,661 | £4,747 | £5,860 | £7,231 | £24,524 |
| Profit After Tax | £2,450 | £2,966 | £3,845 | £4,746 | £5,857 | £19,864 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £2,460 | £2,976 | £23,845 | £40,447 | £53,365 | £123,093 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change