Flat
UB8
0 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£84,680First YearProfit From Rental Income
£-802
↘ -1%After 5 Years
Change In Property Value
£37,459
↗ 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 | £11,544 | £11,717 | £11,893 | £12,190 | £12,495 | £59,839 |
| Total Expenses | £11,996 | £12,063 | £12,122 | £12,194 | £12,267 | £60,642 |
| Profit Before Tax | £-452 | £-346 | £-229 | £-3 | £228 | £-802 |
| Profit After Tax | £-452 | £-346 | £-229 | £-3 | £228 | £-802 |
| Change In Property Value | £3 | £5,496 | £9,810 | £13,055 | £9,095 | £37,459 |
| Net Return | £-449 | £5,150 | £9,581 | £13,052 | £9,323 | £36,657 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change