Flat
UB8
0 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£84,837First YearProfit From Rental Income
£-10,754
↘ -13%After 5 Years
Change In Property Value
£28,414
↗ 10%After 5 Years
Return On Investment
21%
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 | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £14,076 | £14,139 | £14,212 | £14,286 | £14,365 | £71,078 |
| Profit Before Tax | £-2,520 | £-2,410 | £-2,189 | £-1,963 | £-1,672 | £-10,754 |
| Profit After Tax | £-2,520 | £-2,410 | £-2,189 | £-1,963 | £-1,672 | £-10,754 |
| Change In Property Value | £3 | £3 | £5,505 | £9,827 | £13,076 | £28,414 |
| Net Return | £-2,517 | £-2,407 | £3,316 | £7,864 | £11,404 | £17,659 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change