Flat
UB8
4 beds
3 baths
Cromer Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£42,360
↗ 20%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
51%
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 | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £31,869 | £31,976 | £32,122 | £32,272 | £32,446 | £160,685 |
| Profit Before Tax | £8,931 | £9,436 | £10,325 | £11,236 | £12,368 | £52,296 |
| Profit After Tax | £7,234 | £7,643 | £8,363 | £9,101 | £10,018 | £42,360 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,241 | £7,650 | £21,363 | £32,307 | £40,898 | £109,459 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change