Flat UB10 3 beds 2 baths

Ryefield Avenue, Uxbridge, Greater London UB10

London, England · UB10

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£29,008

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 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	£31,380	£31,851	£32,647	£33,463	£34,467	£163,808
Total Expenses	£25,372	£25,465	£25,588	£25,713	£25,856	£127,995
Profit Before Tax	£6,008	£6,385	£7,059	£7,750	£8,611	£35,813
Profit After Tax	£4,866	£5,172	£5,718	£6,277	£6,975	£29,008
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£4,871	£5,177	£15,918	£24,485	£31,203	£81,655
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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