Flat
UB8
1 bed
1 bath
Cobden Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,130
↗ 15%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
49%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £14,374 | £14,449 | £14,539 | £14,630 | £14,730 | £72,722 |
| Profit Before Tax | £2,426 | £2,603 | £2,940 | £3,285 | £3,722 | £14,976 |
| Profit After Tax | £1,965 | £2,108 | £2,381 | £2,661 | £3,015 | £12,130 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £1,968 | £2,111 | £7,681 | £12,122 | £15,605 | £39,486 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change