Terraced
UB9
2 beds
1 bath
Sedley Grove, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£11,433
↗ 10%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
42%
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 | £18,972 | £19,257 | £19,738 | £20,231 | £20,838 | £99,036 |
| Total Expenses | £16,879 | £16,919 | £16,977 | £17,038 | £17,109 | £84,921 |
| Profit Before Tax | £2,093 | £2,338 | £2,761 | £3,194 | £3,729 | £14,115 |
| Profit After Tax | £1,696 | £1,894 | £2,236 | £2,587 | £3,021 | £11,433 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £1,699 | £1,897 | £9,536 | £15,618 | £20,361 | £49,112 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change