Flat UB8 1 bed 1 bath

Enfield Close, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-10,644

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 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	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£10,336	£10,394	£10,457	£10,522	£10,590	£52,300
Profit Before Tax	£-2,356	£-2,295	£-2,155	£-2,012	£-1,825	£-10,644
Profit After Tax	£-2,356	£-2,295	£-2,155	£-2,012	£-1,825	£-10,644
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£-2,354	£-2,293	£1,645	£4,771	£7,201	£8,970
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
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