Flat
UB8
1 bed
1 bath
Connaught Close, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£-10,675
↘ -14%After 5 Years
Change In Property Value
£25,497
↗ 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 | £10,380 | £10,536 | £10,799 | £11,069 | £11,401 | £54,185 |
| Total Expenses | £12,838 | £12,899 | £12,969 | £13,039 | £13,115 | £64,860 |
| Profit Before Tax | £-2,458 | £-2,364 | £-2,170 | £-1,970 | £-1,714 | £-10,675 |
| Profit After Tax | £-2,458 | £-2,364 | £-2,170 | £-1,970 | £-1,714 | £-10,675 |
| Change In Property Value | £2 | £2 | £4,940 | £8,818 | £11,734 | £25,497 |
| Net Return | £-2,455 | £-2,361 | £2,771 | £6,848 | £10,020 | £14,822 |
| 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