Flat UB8 1 bed 1 bath

Abrook Court, 191 Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-10,810

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£18,454	£18,523	£18,606	£18,691	£18,784	£93,059
Profit Before Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Profit After Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-2,694	£-2,527	£5,286	£11,499	£16,337	£27,900
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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