Flat
UB8
0 beds
1 bath
Colley House, Whitehall Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£-4,130
↘ -8%After 5 Years
Change In Property Value
£24,530
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £8,546 | £8,607 | £8,660 | £8,721 | £8,784 | £43,318 |
| Profit Before Tax | £-986 | £-934 | £-871 | £-738 | £-601 | £-4,130 |
| Profit After Tax | £-986 | £-934 | £-871 | £-738 | £-601 | £-4,130 |
| Change In Property Value | £2 | £3,599 | £6,424 | £8,549 | £5,956 | £24,530 |
| Net Return | £-984 | £2,665 | £5,553 | £7,811 | £5,355 | £20,400 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change