Flat UB8 1 bed 1 bath

Rockingham Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£-341

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£39,524

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,180	£12,363	£12,548	£12,862	£13,183	£63,136
Total Expenses	£12,547	£12,615	£12,675	£12,748	£12,823	£63,409
Profit Before Tax	£-367	£-253	£-127	£114	£360	£-273
Profit After Tax	£-367	£-253	£-127	£114	£292	£-341
Change In Property Value	£3	£5,799	£10,351	£13,775	£9,596	£39,524
Net Return	£-364	£5,546	£10,225	£13,888	£9,888	£39,183
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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