Flat UB8 1 bed 2 baths

Windsor Street, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£51,987

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

63%

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	£36,996	£37,551	£38,490	£39,452	£40,636	£193,124
Total Expenses	£25,537	£25,639	£25,775	£25,916	£26,077	£128,943
Profit Before Tax	£11,459	£11,912	£12,714	£13,536	£14,559	£64,181
Profit After Tax	£9,282	£9,649	£10,299	£10,965	£11,793	£51,987
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£9,287	£9,654	£20,299	£28,815	£35,547	£103,601
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	6%	12%	18%	22%	63%

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