Flat
UB10
1 bed
1 bath
Ivy House Road, Ickenham, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-5,540
↘ -13%After 5 Years
Change In Property Value
£19,084
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,880 | £5,968 | £6,058 | £6,209 | £6,364 | £30,479 |
| Total Expenses | £7,093 | £7,151 | £7,201 | £7,258 | £7,316 | £36,020 |
| Profit Before Tax | £-1,213 | £-1,183 | £-1,144 | £-1,049 | £-952 | £-5,540 |
| Profit After Tax | £-1,213 | £-1,183 | £-1,144 | £-1,049 | £-952 | £-5,540 |
| Change In Property Value | £1 | £2,800 | £4,998 | £6,651 | £4,634 | £19,084 |
| Net Return | £-1,211 | £1,617 | £3,855 | £5,602 | £3,681 | £13,544 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change