Flat UB8 1 bed 1 bath

New Windsor Street, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-2,384

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£9,952	£10,201	£10,456	£50,073
Total Expenses	£10,366	£10,431	£10,486	£10,553	£10,621	£52,458
Profit Before Tax	£-706	£-626	£-534	£-352	£-166	£-2,384
Profit After Tax	£-706	£-626	£-534	£-352	£-166	£-2,384
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£-704	£3,974	£7,677	£10,574	£7,447	£28,968
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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