Flat
UB9
0 beds
1 bath
Uxbridge, Middlesex UB9
London, England · UB9
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-10,655
↘ -82%After 5 Years
Change In Property Value
£4,129
↗ 10%After 5 Years
Return On Investment
-50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,644 | £1,669 | £1,710 | £1,753 | £1,806 | £8,582 |
| Total Expenses | £3,751 | £3,800 | £3,847 | £3,895 | £3,943 | £19,236 |
| Profit Before Tax | £-2,107 | £-2,131 | £-2,137 | £-2,142 | £-2,137 | £-10,655 |
| Profit After Tax | £-2,107 | £-2,131 | £-2,137 | £-2,142 | £-2,137 | £-10,655 |
| Change In Property Value | £0 | £0 | £800 | £1,428 | £1,900 | £4,129 |
| Net Return | £-2,107 | £-2,131 | £-1,337 | £-714 | £-237 | £-6,525 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -16% | -82% |
| Total Net Return (%) | -16% | -16% | -10% | -5% | -2% | -50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change