Flat
UB8
1 bed
1 bath
High Street, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-10,675
↘ -16%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £11,653 | £11,712 | £11,779 | £11,847 | £11,919 | £58,909 |
| Profit Before Tax | £-2,413 | £-2,334 | £-2,166 | £-1,993 | £-1,770 | £-10,675 |
| Profit After Tax | £-2,413 | £-2,334 | £-2,166 | £-1,993 | £-1,770 | £-10,675 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-2,410 | £-2,332 | £2,234 | £5,861 | £8,682 | £12,035 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change