Semi Detached UB8 2 beds 1 bath

St. Nicholas Close, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£9,691

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

40%

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	£19,992	£20,292	£20,799	£21,319	£21,959	£104,361
Total Expenses	£18,369	£18,411	£18,472	£18,535	£18,610	£92,397
Profit Before Tax	£1,623	£1,881	£2,327	£2,784	£3,349	£11,964
Profit After Tax	£1,314	£1,524	£1,885	£2,255	£2,713	£9,691
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£1,318	£1,528	£9,885	£16,535	£21,716	£50,982
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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