Flat UB8 0 beds 1 bath

Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£16,254

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

55%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£12,714	£12,765	£12,831	£12,899	£12,976	£64,186
Profit Before Tax	£3,426	£3,617	£3,960	£4,312	£4,752	£20,067
Profit After Tax	£2,775	£2,930	£3,208	£3,493	£3,849	£16,254
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,778	£2,932	£8,208	£12,418	£15,726	£42,062
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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