Flat UB8 4 beds 1 bath

Park Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£362,210First Year

Profit From Rental Income

After 5 Years

£90,532

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£108,380

↗ 10%After 5 Years

Return On Investment

55%

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	£70,344	£71,399	£73,184	£75,014	£77,264	£367,205
Total Expenses	£50,689	£50,841	£51,062	£51,289	£51,557	£255,438
Profit Before Tax	£19,655	£20,558	£22,122	£23,725	£25,707	£111,767
Profit After Tax	£15,920	£16,652	£17,919	£19,217	£20,823	£90,532
Change In Property Value	£10	£10	£20,998	£37,482	£49,878	£108,380
Net Return	£15,931	£16,663	£38,917	£56,699	£70,701	£198,911
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	55%

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