Flat
UB8
0 beds
0 baths
2x3Bed 1x4Bed, St Peters Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-11,761
↘ -3%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,500 | £53,288 | £54,620 | £55,985 | £57,665 | £274,057 |
| Total Expenses | £56,844 | £56,969 | £57,145 | £57,325 | £57,536 | £285,818 |
| Profit Before Tax | £-4,344 | £-3,681 | £-2,525 | £-1,340 | £129 | £-11,761 |
| Profit After Tax | £-4,344 | £-3,681 | £-2,525 | £-1,340 | £129 | £-11,761 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-4,331 | £-3,668 | £22,476 | £43,286 | £59,513 | £117,275 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change