Flat
UB10
3 beds
1 bath
Aylsham Drive, Ickenham, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£26,842
↗ 17%After 5 Years
Change In Property Value
£49,550
↗ 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 | £29,544 | £29,987 | £30,737 | £31,505 | £32,450 | £154,224 |
| Total Expenses | £23,998 | £24,089 | £24,207 | £24,327 | £24,465 | £121,086 |
| Profit Before Tax | £5,546 | £5,898 | £6,530 | £7,178 | £7,986 | £33,138 |
| Profit After Tax | £4,492 | £4,778 | £5,289 | £5,814 | £6,469 | £26,842 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £4,497 | £4,783 | £14,890 | £22,950 | £29,272 | £76,392 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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