Flat
UB8
1 bed
1 bath
Perry Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-10,631
↘ -17%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,616 | £8,745 | £8,964 | £9,188 | £9,464 | £44,977 |
| Total Expenses | £10,995 | £11,054 | £11,119 | £11,185 | £11,255 | £55,608 |
| Profit Before Tax | £-2,379 | £-2,309 | £-2,155 | £-1,997 | £-1,792 | £-10,631 |
| Profit After Tax | £-2,379 | £-2,309 | £-2,155 | £-1,997 | £-1,792 | £-10,631 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £-2,377 | £-2,307 | £1,945 | £5,322 | £7,947 | £10,531 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change