Flat
UB8
2 beds
2 baths
Whitehall Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£14,366
↗ 14%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
47%
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 | £20,988 | £21,303 | £21,835 | £22,381 | £23,053 | £109,560 |
| Total Expenses | £18,133 | £18,237 | £18,358 | £18,481 | £18,615 | £91,824 |
| Profit Before Tax | £2,855 | £3,066 | £3,478 | £3,900 | £4,438 | £17,736 |
| Profit After Tax | £2,312 | £2,483 | £2,817 | £3,159 | £3,594 | £14,366 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,316 | £2,487 | £9,317 | £14,762 | £19,034 | £47,916 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change