Flat
UB8
1 bed
1 bath
Cobden Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-1,129
↘ -1%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change