Flat UB10 3 beds 1 bath

Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£30,102

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 10%After 5 Years

Return On Investment

53%

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	£28,404	£28,830	£29,551	£30,290	£31,198	£148,273
Total Expenses	£22,020	£22,103	£22,212	£22,323	£22,451	£111,109
Profit Before Tax	£6,384	£6,727	£7,339	£7,966	£8,747	£37,164
Profit After Tax	£5,171	£5,449	£5,945	£6,453	£7,085	£30,102
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£5,175	£5,454	£14,745	£22,161	£27,989	£75,523
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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