Semi Detached
UB9
5 beds
3 baths
Sullivan Crescent, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-6,062
↘ -3%After 5 Years
Change In Property Value
£61,937
↗ 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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £26,765 | £26,813 | £26,887 | £26,962 | £27,051 | £134,477 |
| Profit Before Tax | £-2,165 | £-1,844 | £-1,293 | £-728 | £-31 | £-6,062 |
| Profit After Tax | £-2,165 | £-1,844 | £-1,293 | £-728 | £-31 | £-6,062 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-2,159 | £-1,838 | £10,707 | £20,692 | £28,474 | £55,875 |
| 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