Flat
UB8
0 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£84,837First YearProfit From Rental Income
£13,772
↗ 16%After 5 Years
Change In Property Value
£28,414
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,772 | £18,039 | £18,490 | £18,952 | £19,520 | £92,772 |
| Total Expenses | £14,975 | £15,054 | £15,148 | £15,244 | £15,349 | £75,770 |
| Profit Before Tax | £2,797 | £2,985 | £3,342 | £3,708 | £4,171 | £17,003 |
| Profit After Tax | £2,266 | £2,418 | £2,707 | £3,003 | £3,378 | £13,772 |
| Change In Property Value | £3 | £3 | £5,505 | £9,827 | £13,076 | £28,414 |
| Net Return | £2,269 | £2,420 | £8,212 | £12,830 | £16,455 | £42,186 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change