Semi Detached
UB9
4 beds
2 baths
Hinkley Close, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-5,506
↘ -3%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
28%
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 | £20,496 | £20,803 | £21,324 | £21,857 | £22,512 | £106,992 |
| Total Expenses | £22,387 | £22,429 | £22,492 | £22,556 | £22,633 | £112,498 |
| Profit Before Tax | £-1,891 | £-1,626 | £-1,169 | £-700 | £-120 | £-5,506 |
| Profit After Tax | £-1,891 | £-1,626 | £-1,169 | £-700 | £-120 | £-5,506 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-1,886 | £-1,621 | £8,832 | £17,151 | £23,633 | £46,109 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change