Flat
UB8
1 bed
1 bath
Corwell Lane, Uxbridge, Greater London UB8
London, England · UB8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-10,707
↘ -14%After 5 Years
Change In Property Value
£25,807
↗ 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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £12,969 | £13,031 | £13,100 | £13,171 | £13,248 | £65,518 |
| Profit Before Tax | £-2,469 | £-2,373 | £-2,176 | £-1,974 | £-1,715 | £-10,707 |
| Profit After Tax | £-2,469 | £-2,373 | £-2,176 | £-1,974 | £-1,715 | £-10,707 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-2,466 | £-2,370 | £2,824 | £6,951 | £10,162 | £15,100 |
| 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