Flat UB8 2 beds 1 bath

Rockingham Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£123,530First Year

Profit From Rental Income

After 5 Years

£-10,867

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£39,826

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£18,927	£18,997	£19,081	£19,167	£19,261	£95,433
Profit Before Tax	£-2,727	£-2,554	£-2,227	£-1,892	£-1,468	£-10,867
Profit After Tax	£-2,727	£-2,554	£-2,227	£-1,892	£-1,468	£-10,867
Change In Property Value	£4	£4	£7,716	£13,773	£18,328	£39,826
Net Return	£-2,723	£-2,550	£5,489	£11,882	£16,861	£28,959
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