Flat UB8 3 beds 1 bath

Dellfield Crescent, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£35,540

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£34,152	£34,664	£35,531	£36,419	£37,512	£178,278
Total Expenses	£26,641	£26,739	£26,868	£27,001	£27,153	£134,402
Profit Before Tax	£7,511	£7,926	£8,663	£9,418	£10,359	£43,876
Profit After Tax	£6,084	£6,420	£7,017	£7,629	£8,391	£35,540
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£6,089	£6,425	£17,717	£26,729	£33,807	£90,767
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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