Flat
UB8
2 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£123,775First YearProfit From Rental Income
£10,311
↗ 8%After 5 Years
Change In Property Value
£39,898
↗ 10%After 5 Years
Return On Investment
41%
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 | £21,252 | £21,571 | £22,110 | £22,663 | £23,343 | £110,938 |
| Total Expenses | £19,460 | £19,537 | £19,634 | £19,733 | £19,844 | £98,209 |
| Profit Before Tax | £1,792 | £2,033 | £2,476 | £2,929 | £3,499 | £12,729 |
| Profit After Tax | £1,452 | £1,647 | £2,005 | £2,373 | £2,834 | £10,311 |
| Change In Property Value | £4 | £4 | £7,730 | £13,798 | £18,362 | £39,898 |
| Net Return | £1,456 | £1,651 | £9,735 | £16,171 | £21,195 | £50,209 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change