Flat
UB10
1 bed
1 bath
Gell Close, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-982
↘ -1%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £11,821 | £11,888 | £11,947 | £12,018 | £12,090 | £59,764 |
| Profit Before Tax | £-481 | £-378 | £-264 | £-43 | £184 | £-982 |
| Profit After Tax | £-481 | £-378 | £-264 | £-43 | £184 | £-982 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £-479 | £5,022 | £9,375 | £12,784 | £9,120 | £35,823 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change