Flat UB8 2 beds 2 baths

Crosby Gardens, Uxbridge, Middlesex UB8

London, England · UB8

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£574

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 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	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£13,640	£13,710	£13,772	£13,848	£13,926	£68,896
Profit Before Tax	£-200	£-69	£75	£344	£621	£771
Profit After Tax	£-200	£-69	£60	£279	£503	£574
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£-197	£6,332	£11,485	£15,481	£11,094	£44,194
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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