Flat
UB8
1 bed
1 bath
Perry Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-3,233
↘ -5%After 5 Years
Change In Property Value
£27,944
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,616 | £8,745 | £8,876 | £9,098 | £9,326 | £44,662 |
| Total Expenses | £9,457 | £9,520 | £9,575 | £9,639 | £9,704 | £47,895 |
| Profit Before Tax | £-841 | £-775 | £-698 | £-540 | £-378 | £-3,233 |
| Profit After Tax | £-841 | £-775 | £-698 | £-540 | £-378 | £-3,233 |
| Change In Property Value | £2 | £4,100 | £7,319 | £9,739 | £6,785 | £27,944 |
| Net Return | £-839 | £3,325 | £6,620 | £9,199 | £6,407 | £24,711 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change