Flat UB8 1 bed 1 bath

Dolphin Bridge House, London, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£90,175First Year

Profit From Rental Income

After 5 Years

£-319

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£39,599

↗ 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	£12,204	£12,387	£12,573	£12,887	£13,209	£63,260
Total Expenses	£12,567	£12,636	£12,695	£12,768	£12,843	£63,510
Profit Before Tax	£-363	£-248	£-122	£119	£366	£-249
Profit After Tax	£-363	£-248	£-122	£119	£297	£-319
Change In Property Value	£3	£5,810	£10,371	£13,801	£9,615	£39,599
Net Return	£-360	£5,562	£10,249	£13,920	£9,911	£39,281
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