Flat
UB8
2 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£123,530First YearProfit From Rental Income
£2,480
↗ 2%After 5 Years
Change In Property Value
£52,590
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,690 | £17,107 | £17,535 | £83,974 |
| Total Expenses | £16,033 | £16,107 | £16,173 | £16,257 | £16,342 | £80,912 |
| Profit Before Tax | £167 | £336 | £517 | £850 | £1,193 | £3,062 |
| Profit After Tax | £135 | £272 | £418 | £689 | £966 | £2,480 |
| Change In Property Value | £4 | £7,716 | £13,773 | £18,328 | £12,769 | £52,590 |
| Net Return | £139 | £7,988 | £14,192 | £19,017 | £13,735 | £55,070 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change