Flat
UB8
0 beds
1 bath
Bettles Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-10,633
↘ -19%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,865 | £8,062 | £8,304 | £39,464 |
| Total Expenses | £9,898 | £9,955 | £10,017 | £10,081 | £10,147 | £50,097 |
| Profit Before Tax | £-2,338 | £-2,281 | £-2,152 | £-2,019 | £-1,844 | £-10,633 |
| Profit After Tax | £-2,338 | £-2,281 | £-2,152 | £-2,019 | £-1,844 | £-10,633 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-2,336 | £-2,280 | £1,448 | £4,407 | £6,708 | £7,948 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change