Flat UB8 1 bed 1 bath

Mercer Walk, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-10,610

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£19,097

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,776	£7,893	£8,090	£8,292	£8,541	£40,592
Total Expenses	£10,117	£10,175	£10,238	£10,302	£10,369	£51,202
Profit Before Tax	£-2,341	£-2,282	£-2,148	£-2,010	£-1,828	£-10,610
Profit After Tax	£-2,341	£-2,282	£-2,148	£-2,010	£-1,828	£-10,610
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£-2,340	£-2,281	£1,552	£4,595	£6,960	£8,487
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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