Flat UB8 2 beds 1 bath

St. Johns Close, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£11,961

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

47%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£15,047	£15,119	£15,207	£15,296	£15,394	£76,063
Profit Before Tax	£2,353	£2,542	£2,896	£3,259	£3,718	£14,767
Profit After Tax	£1,906	£2,059	£2,346	£2,640	£3,011	£11,961
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£1,908	£2,061	£8,046	£12,815	£16,551	£41,382
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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