Flat UB8 2 beds 1 bath

Rockingham Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£123,775First Year

Profit From Rental Income

After 5 Years

£20,213

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,898

↗ 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	£24,960	£25,334	£25,968	£26,617	£27,415	£130,295
Total Expenses	£20,825	£20,932	£21,059	£21,190	£21,334	£105,340
Profit Before Tax	£4,135	£4,403	£4,908	£5,427	£6,082	£24,954
Profit After Tax	£3,349	£3,566	£3,976	£4,396	£4,926	£20,213
Change In Property Value	£4	£4	£7,730	£13,798	£18,362	£39,898
Net Return	£3,353	£3,570	£11,706	£18,194	£23,288	£60,111
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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