Flat UB8 1 bed 1 bath

Enfield Close, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-3,787

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,221	£8,427	£8,637	£41,365
Total Expenses	£8,911	£8,973	£9,026	£9,089	£9,152	£45,152
Profit Before Tax	£-931	£-874	£-805	£-662	£-515	£-3,787
Profit After Tax	£-931	£-874	£-805	£-662	£-515	£-3,787
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£-929	£2,927	£5,978	£8,364	£5,773	£22,113
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

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