Flat
UB8
3 beds
1 bath
St. Peters Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£42,952
↗ 21%After 5 Years
Change In Property Value
£64,518
↗ 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 | £39,900 | £40,498 | £41,511 | £42,549 | £43,825 | £208,283 |
| Total Expenses | £30,787 | £30,893 | £31,037 | £31,185 | £31,355 | £155,256 |
| Profit Before Tax | £9,113 | £9,606 | £10,474 | £11,364 | £12,470 | £53,027 |
| Profit After Tax | £7,382 | £7,781 | £8,484 | £9,205 | £10,101 | £42,952 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £7,388 | £7,787 | £20,984 | £31,518 | £39,793 | £107,470 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change