Flat UB8 2 beds 2 baths

Dalloway House, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-10,821

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,176	£16,419	£16,829	£17,250	£17,767	£84,441
Total Expenses	£18,892	£18,963	£19,047	£19,133	£19,227	£95,262
Profit Before Tax	£-2,716	£-2,544	£-2,218	£-1,883	£-1,460	£-10,821
Profit After Tax	£-2,716	£-2,544	£-2,218	£-1,883	£-1,460	£-10,821
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-2,713	£-2,540	£5,483	£11,862	£16,831	£28,922
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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