Semi Detached UB8 3 beds 3 baths

Villier Street, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£25,112

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

48%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£21,847	£21,899	£21,979	£22,060	£22,157	£109,941
Profit Before Tax	£5,153	£5,506	£6,112	£6,733	£7,499	£31,002
Profit After Tax	£4,174	£4,460	£4,950	£5,453	£6,075	£25,112
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£4,178	£4,464	£14,351	£22,233	£28,403	£73,629
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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