Flat
UB10
1 bed
1 bath
Gell Close, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-10,728
↘ -13%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £13,846 | £13,909 | £13,981 | £14,054 | £14,133 | £69,924 |
| Profit Before Tax | £-2,506 | £-2,399 | £-2,183 | £-1,962 | £-1,678 | £-10,728 |
| Profit After Tax | £-2,506 | £-2,399 | £-2,183 | £-1,962 | £-1,678 | £-10,728 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-2,504 | £-2,396 | £3,217 | £7,678 | £11,149 | £17,144 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change