Flat
UB8
1 bed
1 bath
Windsor Street, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£1,975
↗ 3%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
37%
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 | £11,820 | £11,997 | £12,297 | £12,605 | £12,983 | £61,702 |
| Total Expenses | £11,712 | £11,776 | £11,849 | £11,923 | £12,004 | £59,264 |
| Profit Before Tax | £108 | £221 | £448 | £681 | £979 | £2,438 |
| Profit After Tax | £87 | £179 | £363 | £552 | £793 | £1,975 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £90 | £182 | £4,663 | £8,227 | £11,007 | £24,169 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change