Flat
UB8
1 bed
1 bath
Braybourne Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£17,872
↗ 23%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
57%
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 | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £12,664 | £12,709 | £12,770 | £12,833 | £12,904 | £63,880 |
| Profit Before Tax | £3,800 | £4,002 | £4,359 | £4,724 | £5,179 | £22,065 |
| Profit After Tax | £3,078 | £3,242 | £3,531 | £3,827 | £4,195 | £17,872 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £3,081 | £3,244 | £8,631 | £12,930 | £16,310 | £44,196 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change