Flat
UB10
0 beds
1 bath
Uxbridge, Greater London UB10
London, England · UB10
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-6,943
↘ -22%After 5 Years
Change In Property Value
£13,631
↗ 14%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,200 | £4,263 | £4,327 | £4,435 | £4,546 | £21,771 |
| Total Expenses | £5,638 | £5,694 | £5,741 | £5,794 | £5,848 | £28,714 |
| Profit Before Tax | £-1,438 | £-1,431 | £-1,414 | £-1,359 | £-1,302 | £-6,943 |
| Profit After Tax | £-1,438 | £-1,431 | £-1,414 | £-1,359 | £-1,302 | £-6,943 |
| Change In Property Value | £1 | £2,000 | £3,570 | £4,751 | £3,310 | £13,631 |
| Net Return | £-1,437 | £569 | £2,156 | £3,392 | £2,008 | £6,689 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 6% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change