Flat
UB8
2 beds
1 bath
The Greenway, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-631
↘ -1%After 5 Years
Change In Property Value
£38,168
↗ 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 | £11,760 | £11,936 | £12,115 | £12,418 | £12,729 | £60,959 |
| Total Expenses | £12,185 | £12,253 | £12,312 | £12,384 | £12,457 | £61,590 |
| Profit Before Tax | £-425 | £-316 | £-196 | £35 | £271 | £-631 |
| Profit After Tax | £-425 | £-316 | £-196 | £35 | £271 | £-631 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-422 | £5,284 | £9,800 | £13,337 | £9,538 | £37,537 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 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