Flat UB10 2 beds 1 bath

Truesdales, Ickenham, Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£-10,789

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,916	£15,140	£15,518	£15,906	£16,383	£77,864
Total Expenses	£17,576	£17,645	£17,725	£17,808	£17,898	£88,653
Profit Before Tax	£-2,660	£-2,505	£-2,207	£-1,902	£-1,515	£-10,789
Profit After Tax	£-2,660	£-2,505	£-2,207	£-1,902	£-1,515	£-10,789
Change In Property Value	£4	£4	£7,100	£12,674	£16,865	£36,646
Net Return	£-2,657	£-2,501	£4,893	£10,772	£15,350	£25,857
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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