Flat
UB8
0 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£75,925First YearProfit From Rental Income
£-10,714
↘ -14%After 5 Years
Change In Property Value
£25,781
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,488 | £10,645 | £10,911 | £11,184 | £11,520 | £54,749 |
| Total Expenses | £12,958 | £13,019 | £13,089 | £13,160 | £13,236 | £65,462 |
| Profit Before Tax | £-2,470 | £-2,374 | £-2,177 | £-1,976 | £-1,717 | £-10,714 |
| Profit After Tax | £-2,470 | £-2,374 | £-2,177 | £-1,976 | £-1,717 | £-10,714 |
| Change In Property Value | £2 | £2 | £4,995 | £8,916 | £11,865 | £25,781 |
| Net Return | £-2,467 | £-2,372 | £2,818 | £6,940 | £10,148 | £15,068 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change