Flat UB8 0 beds 1 bath

Bullrush Grove, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£1,317

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£14,452

↗ 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	£9,036	£9,172	£9,401	£9,636	£9,925	£47,169
Total Expenses	£8,958	£9,029	£9,106	£9,184	£9,266	£45,544
Profit Before Tax	£78	£142	£295	£452	£659	£1,626
Profit After Tax	£63	£115	£239	£366	£533	£1,317
Change In Property Value	£1	£1	£2,800	£4,998	£6,651	£14,452
Net Return	£64	£117	£3,039	£5,364	£7,184	£15,769
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	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