Flat
UB9
2 beds
2 baths
Kings Mill Way, Denham, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£1,380
↗ 1%After 5 Years
Change In Property Value
£54,526
↗ 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 | £16,404 | £16,650 | £16,900 | £17,322 | £17,755 | £85,032 |
| Total Expenses | £16,510 | £16,585 | £16,651 | £16,735 | £16,821 | £83,302 |
| Profit Before Tax | £-106 | £65 | £249 | £587 | £934 | £1,729 |
| Profit After Tax | £-106 | £53 | £202 | £476 | £757 | £1,380 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-102 | £8,053 | £14,482 | £19,478 | £13,995 | £55,906 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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