Flat UB8 0 beds 1 bath

Uxbridge, Greater London UB8

London, England · UB8

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-6,038

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£17,039

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,256	£5,335	£5,415	£5,550	£5,689	£27,245
Total Expenses	£6,547	£6,605	£6,654	£6,710	£6,766	£33,283
Profit Before Tax	£-1,291	£-1,271	£-1,239	£-1,159	£-1,077	£-6,038
Profit After Tax	£-1,291	£-1,271	£-1,239	£-1,159	£-1,077	£-6,038
Change In Property Value	£1	£2,500	£4,463	£5,938	£4,137	£17,039
Net Return	£-1,290	£1,230	£3,223	£4,779	£3,060	£11,001
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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