Flat UB8 1 bed 1 bath

307 Riverbank Point 114 High Street, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£10,566

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

44%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£16,003	£16,082	£16,177	£16,275	£16,381	£80,919
Profit Before Tax	£1,998	£2,188	£2,549	£2,920	£3,389	£13,044
Profit After Tax	£1,618	£1,772	£2,065	£2,365	£2,745	£10,566
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,621	£1,775	£8,065	£13,076	£16,998	£41,534
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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