Semi Detached UB9 3 beds 1 bath

Southlands Road, Denham, Uxbridge UB9

London, England · UB9

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£-6,307

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 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	£26,448	£26,845	£27,516	£28,204	£29,050	£138,062
Total Expenses	£28,735	£28,786	£28,864	£28,944	£29,039	£144,369
Profit Before Tax	£-2,287	£-1,942	£-1,348	£-740	£11	£-6,307
Profit After Tax	£-2,287	£-1,942	£-1,348	£-740	£11	£-6,307
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£-2,281	£-1,935	£11,552	£22,287	£30,653	£60,276
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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