Flat
UB10
1 bed
1 bath
Kenley Place, St Andrew's Park, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£88,600First YearProfit From Rental Income
£-10,745
↘ -12%After 5 Years
Change In Property Value
£29,523
↗ 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 | £12,012 | £12,192 | £12,497 | £12,809 | £13,194 | £62,704 |
| Total Expenses | £14,548 | £14,612 | £14,686 | £14,761 | £14,842 | £73,449 |
| Profit Before Tax | £-2,536 | £-2,420 | £-2,189 | £-1,951 | £-1,648 | £-10,745 |
| Profit After Tax | £-2,536 | £-2,420 | £-2,189 | £-1,951 | £-1,648 | £-10,745 |
| Change In Property Value | £3 | £3 | £5,720 | £10,210 | £13,587 | £29,523 |
| Net Return | £-2,533 | £-2,417 | £3,531 | £8,259 | £11,939 | £18,779 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| 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