Terraced UB9 1 bed 1 bath

Lindsey Road, Denham, Buckinghamshire UB9

London, England · UB9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£9,960

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

43%

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	£16,896	£17,149	£17,578	£18,018	£18,558	£88,199
Total Expenses	£15,084	£15,121	£15,174	£15,229	£15,294	£75,903
Profit Before Tax	£1,812	£2,029	£2,404	£2,788	£3,264	£12,297
Profit After Tax	£1,468	£1,643	£1,947	£2,259	£2,644	£9,960
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£1,471	£1,646	£8,447	£13,861	£18,084	£43,510
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%

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