Flat UB8 1 bed 1 bath

Burness Close, Uxbridge, Middlesex UB8

London, England · UB8

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-1,129

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 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	£11,136	£11,303	£11,473	£11,759	£12,053	£57,724
Total Expenses	£11,640	£11,707	£11,765	£11,835	£11,907	£58,854
Profit Before Tax	£-504	£-404	£-292	£-76	£146	£-1,129
Profit After Tax	£-504	£-404	£-292	£-76	£146	£-1,129
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£-501	£4,896	£9,169	£12,514	£8,917	£34,994
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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