Flat
UB8
2 beds
1 bath
Goulds Green, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-43
↗ 0%After 5 Years
Change In Property Value
£40,887
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £12,911 | £12,980 | £13,040 | £13,114 | £13,190 | £65,235 |
| Profit Before Tax | £-311 | £-191 | £-59 | £191 | £448 | £78 |
| Profit After Tax | £-311 | £-191 | £-59 | £155 | £363 | £-43 |
| Change In Property Value | £3 | £5,999 | £10,708 | £14,250 | £9,927 | £40,887 |
| Net Return | £-308 | £5,808 | £10,649 | £14,405 | £10,290 | £40,844 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change