Flat UB8 0 beds 1 bath

Colley House, Whitehall Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£-10,623

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£18,576

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,865	£8,062	£8,304	£39,464
Total Expenses	£9,896	£9,953	£10,015	£10,079	£10,145	£50,087
Profit Before Tax	£-2,336	£-2,279	£-2,150	£-2,017	£-1,842	£-10,623
Profit After Tax	£-2,336	£-2,279	£-2,150	£-2,017	£-1,842	£-10,623
Change In Property Value	£2	£2	£3,599	£6,424	£8,549	£18,576
Net Return	£-2,334	£-2,278	£1,449	£4,408	£6,707	£7,953
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	3%	8%	12%	14%

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