Flat UB10 1 bed 1 bath

Kenley Place, St Andrew's Park, Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£88,600First Year

Profit From Rental Income

After 5 Years

£5,408

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,523

↗ 10%After 5 Years

Return On Investment

39%

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	£15,720	£15,956	£16,355	£16,764	£17,266	£82,061
Total Expenses	£14,919	£14,989	£15,071	£15,156	£15,249	£75,385
Profit Before Tax	£801	£967	£1,283	£1,607	£2,017	£6,676
Profit After Tax	£649	£783	£1,039	£1,302	£1,634	£5,408
Change In Property Value	£3	£3	£5,720	£10,210	£13,587	£29,523
Net Return	£652	£786	£6,760	£11,512	£15,221	£34,931
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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