Flat
UB10
0 beds
0 baths
Uxbridge Road, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-3,428
↘ -6%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £9,273 | £9,336 | £9,390 | £9,453 | £9,518 | £46,970 |
| Profit Before Tax | £-873 | £-810 | £-736 | £-583 | £-426 | £-3,428 |
| Profit After Tax | £-873 | £-810 | £-736 | £-583 | £-426 | £-3,428 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £-871 | £3,189 | £6,402 | £8,916 | £6,192 | £23,828 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change