Flat
UB9
1 bed
2 baths
Stanley Kubrick Road, Denham, Uxbridge, Buckinghamshire UB9
London, England · UB9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-12,169
↘ -13%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
20%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,300 | £12,485 | £12,797 | £13,117 | £13,510 | £64,208 |
| Total Expenses | £15,133 | £15,197 | £15,271 | £15,347 | £15,429 | £76,377 |
| Profit Before Tax | £-2,833 | £-2,712 | £-2,475 | £-2,230 | £-1,919 | £-12,169 |
| Profit After Tax | £-2,833 | £-2,712 | £-2,475 | £-2,230 | £-1,919 | £-12,169 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,830 | £-2,709 | £3,526 | £8,480 | £12,333 | £18,800 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change