Flat
UB8
1 bed
1 bath
Harlington Road, Uxbridge, Greater London UB8
London, England · UB8
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-10,591
↘ -25%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,880 | £5,968 | £6,117 | £6,270 | £6,458 | £30,694 |
| Total Expenses | £8,143 | £8,197 | £8,255 | £8,314 | £8,376 | £41,285 |
| Profit Before Tax | £-2,263 | £-2,229 | £-2,138 | £-2,044 | £-1,917 | £-10,591 |
| Profit After Tax | £-2,263 | £-2,229 | £-2,138 | £-2,044 | £-1,917 | £-10,591 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £-2,261 | £-2,228 | £662 | £2,954 | £4,734 | £3,861 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -25% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change