Flat
UB8
3 beds
0 baths
Alexandra Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£29,392
↗ 17%After 5 Years
Change In Property Value
£53,163
↗ 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 | £31,692 | £32,167 | £32,972 | £33,796 | £34,810 | £165,437 |
| Total Expenses | £25,602 | £25,695 | £25,819 | £25,945 | £26,089 | £129,150 |
| Profit Before Tax | £6,090 | £6,472 | £7,153 | £7,851 | £8,721 | £36,286 |
| Profit After Tax | £4,933 | £5,242 | £5,794 | £6,359 | £7,064 | £29,392 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £4,938 | £5,247 | £16,094 | £24,745 | £31,530 | £82,555 |
| 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