Flat
UB8
0 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-10,697
↘ -14%After 5 Years
Change In Property Value
£25,802
↗ 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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £12,967 | £13,029 | £13,098 | £13,169 | £13,246 | £65,508 |
| Profit Before Tax | £-2,467 | £-2,371 | £-2,174 | £-1,972 | £-1,713 | £-10,697 |
| Profit After Tax | £-2,467 | £-2,371 | £-2,174 | £-1,972 | £-1,713 | £-10,697 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £-2,464 | £-2,369 | £2,825 | £6,951 | £10,162 | £15,105 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| 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