Flat UB10 2 beds 1 bath

Truesdales, Ickenham, Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£1,642

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£48,391

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,916	£15,140	£15,367	£15,751	£16,145	£77,318
Total Expenses	£14,914	£14,986	£15,050	£15,130	£15,212	£75,292
Profit Before Tax	£2	£154	£317	£621	£933	£2,027
Profit After Tax	£2	£124	£257	£503	£755	£1,642
Change In Property Value	£4	£7,100	£12,674	£16,865	£11,749	£48,391
Net Return	£5	£7,225	£12,930	£17,368	£12,505	£50,033
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change