Flat UB8 0 beds 1 bath

Rockingham Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£75,925First Year

Profit From Rental Income

After 5 Years

£-1,699

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£34,044

↗ 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	£10,488	£10,645	£10,805	£11,075	£11,352	£54,365
Total Expenses	£11,085	£11,150	£11,207	£11,276	£11,346	£56,064
Profit Before Tax	£-597	£-505	£-402	£-201	£6	£-1,699
Profit After Tax	£-597	£-505	£-402	£-201	£6	£-1,699
Change In Property Value	£2	£4,995	£8,916	£11,865	£8,266	£34,044
Net Return	£-594	£4,490	£8,514	£11,664	£8,271	£32,345
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
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