Flat
UB8
0 beds
0 baths
Cowley Road, Uxbridge, Greater London UB8
London, England · UB8
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£47,687
↗ 21%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,100 | £44,761 | £45,881 | £47,028 | £48,438 | £230,208 |
| Total Expenses | £33,984 | £34,096 | £34,251 | £34,410 | £34,593 | £171,335 |
| Profit Before Tax | £10,116 | £10,665 | £11,629 | £12,618 | £13,845 | £58,873 |
| Profit After Tax | £8,194 | £8,639 | £9,420 | £10,220 | £11,214 | £47,687 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £8,201 | £8,646 | £23,320 | £35,032 | £44,232 | £119,431 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change