Flat UB8 1 bed 1 bath

Dolphin Bridge House, London, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£-1,324

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£35,435

↗ 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	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£11,456	£11,522	£11,580	£11,650	£11,721	£57,929
Profit Before Tax	£-536	£-438	£-330	£-119	£98	£-1,324
Profit After Tax	£-536	£-438	£-330	£-119	£98	£-1,324
Change In Property Value	£3	£5,199	£9,280	£12,349	£8,603	£35,435
Net Return	£-533	£4,761	£8,950	£12,231	£8,702	£34,110
Return From Rental Income (%)	-1%	-1%	0%	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