Flat
UB8
0 beds
1 bath
Whitehall Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-4,488
↘ -9%After 5 Years
Change In Property Value
£23,173
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,140 | £7,247 | £7,356 | £7,540 | £7,728 | £37,011 |
| Total Expenses | £8,184 | £8,244 | £8,296 | £8,357 | £8,418 | £41,499 |
| Profit Before Tax | £-1,044 | £-997 | £-941 | £-817 | £-690 | £-4,488 |
| Profit After Tax | £-1,044 | £-997 | £-941 | £-817 | £-690 | £-4,488 |
| Change In Property Value | £2 | £3,400 | £6,069 | £8,076 | £5,626 | £23,173 |
| Net Return | £-1,042 | £2,403 | £5,129 | £7,259 | £4,937 | £18,685 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change