Flat
UB8
0 beds
0 baths
Cowley Road, Uxbridge, Greater London UB8
London, England · UB8
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£6,305
↗ 4%After 5 Years
Change In Property Value
£70,883
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,840 | £22,168 | £22,500 | £23,063 | £23,639 | £113,210 |
| Total Expenses | £20,915 | £20,998 | £21,072 | £21,170 | £21,270 | £105,425 |
| Profit Before Tax | £925 | £1,170 | £1,428 | £1,893 | £2,369 | £7,784 |
| Profit After Tax | £749 | £948 | £1,157 | £1,533 | £1,919 | £6,305 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £754 | £11,348 | £19,721 | £26,237 | £19,129 | £77,189 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change