Flat
UB8
2 beds
2 baths
Dalloway House, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£2,494
↗ 2%After 5 Years
Change In Property Value
£52,481
↗ 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 | £16,176 | £16,419 | £16,665 | £17,082 | £17,509 | £83,850 |
| Total Expenses | £16,005 | £16,079 | £16,145 | £16,228 | £16,314 | £80,771 |
| Profit Before Tax | £171 | £339 | £520 | £853 | £1,195 | £3,079 |
| Profit After Tax | £139 | £275 | £421 | £691 | £968 | £2,494 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £142 | £7,975 | £14,166 | £18,981 | £13,710 | £54,975 |
| 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