Flat
W7
2 beds
1 bath
Uxbridge Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£317
↗ 0%After 5 Years
Change In Property Value
£49,073
↗ 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 | £14,760 | £14,981 | £15,206 | £15,586 | £15,976 | £76,510 |
| Total Expenses | £15,059 | £15,131 | £15,195 | £15,274 | £15,356 | £76,015 |
| Profit Before Tax | £-299 | £-150 | £12 | £312 | £620 | £494 |
| Profit After Tax | £-299 | £-150 | £12 | £253 | £502 | £317 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £-295 | £7,050 | £12,864 | £17,355 | £12,417 | £49,390 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change