Flat UB9 2 beds 1 bath

North Orbital Road, Denham, Uxbridge UB9

London, England · UB9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-324

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,740	£13,946	£14,155	£14,509	£14,872	£71,222
Total Expenses	£14,153	£14,223	£14,285	£14,362	£14,441	£71,465
Profit Before Tax	£-413	£-277	£-130	£147	£431	£-242
Profit After Tax	£-413	£-277	£-130	£147	£349	£-324
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£-409	£6,423	£11,830	£16,062	£11,436	£45,341
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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