Flat UB9 1 bed 1 bath

Wolstan Close, Denham, Uxbridge, Buckinghamshire UB9

London, England · UB9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-2,859

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,248	£10,402	£10,558	£10,822	£11,092	£53,121
Total Expenses	£11,069	£11,134	£11,191	£11,259	£11,328	£55,980
Profit Before Tax	£-821	£-732	£-633	£-437	£-236	£-2,859
Profit After Tax	£-821	£-732	£-633	£-437	£-236	£-2,859
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-818	£4,268	£8,292	£11,440	£8,038	£31,220
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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