Flat UB9 2 beds 1 bath

Oakside, Denham, Uxbridge UB9

London, England · UB9

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£21,696

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

48%

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	£25,236	£25,615	£26,255	£26,911	£27,719	£131,735
Total Expenses	£20,790	£20,874	£20,981	£21,091	£21,214	£104,951
Profit Before Tax	£4,446	£4,740	£5,274	£5,821	£6,505	£26,785
Profit After Tax	£3,601	£3,840	£4,272	£4,715	£5,269	£21,696
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£3,605	£3,844	£12,472	£19,352	£24,747	£64,019
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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