Flat
UB10
1 bed
1 bath
Kenley Place, St Andrew's Park, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£88,600First YearProfit From Rental Income
£-482
↘ -1%After 5 Years
Change In Property Value
£38,986
↗ 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 | £12,012 | £12,192 | £12,375 | £12,684 | £13,002 | £62,265 |
| Total Expenses | £12,403 | £12,471 | £12,531 | £12,603 | £12,678 | £62,686 |
| Profit Before Tax | £-391 | £-279 | £-155 | £81 | £324 | £-421 |
| Profit After Tax | £-391 | £-279 | £-155 | £81 | £262 | £-482 |
| Change In Property Value | £3 | £5,720 | £10,210 | £13,587 | £9,466 | £38,986 |
| Net Return | £-388 | £5,441 | £10,055 | £13,668 | £9,728 | £38,503 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 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