Flat
UB10
5 beds
4 baths
Churchill Road, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£217,750First YearProfit From Rental Income
£39,684
↗ 18%After 5 Years
Change In Property Value
£67,615
↗ 10%After 5 Years
Return On Investment
49%
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 | £40,308 | £40,913 | £41,935 | £42,984 | £44,273 | £210,413 |
| Total Expenses | £32,018 | £32,124 | £32,270 | £32,418 | £32,590 | £161,420 |
| Profit Before Tax | £8,290 | £8,788 | £9,666 | £10,565 | £11,683 | £48,993 |
| Profit After Tax | £6,715 | £7,118 | £7,829 | £8,558 | £9,464 | £39,684 |
| Change In Property Value | £7 | £7 | £13,100 | £23,384 | £31,117 | £67,615 |
| Net Return | £6,722 | £7,125 | £20,930 | £31,942 | £40,581 | £107,299 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change