Flat UB8 0 beds 0 baths

Bullrush Grove, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£43,885First Year

Profit From Rental Income

After 5 Years

£1,573

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£14,757

↗ 10%After 5 Years

Return On Investment

37%

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	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£9,094	£9,166	£9,243	£9,322	£9,404	£46,229
Profit Before Tax	£134	£201	£358	£519	£731	£1,942
Profit After Tax	£108	£163	£290	£420	£592	£1,573
Change In Property Value	£1	£1	£2,859	£5,103	£6,791	£14,757
Net Return	£110	£164	£3,149	£5,524	£7,384	£16,330
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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