Flat UB8 3 beds 3 baths

Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£47,879

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

52%

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	£43,728	£44,384	£45,494	£46,631	£48,030	£228,266
Total Expenses	£33,550	£33,662	£33,816	£33,973	£34,156	£169,157
Profit Before Tax	£10,178	£10,722	£11,678	£12,658	£13,874	£59,109
Profit After Tax	£8,244	£8,685	£9,459	£10,253	£11,238	£47,879
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£8,251	£8,692	£23,159	£34,708	£43,781	£118,590
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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