Flat
UB8
0 beds
1 bath
Newcourt, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-10,557
↘ -25%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
8%
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 | £5,676 | £5,761 | £5,905 | £6,053 | £6,234 | £29,629 |
| Total Expenses | £7,924 | £7,978 | £8,036 | £8,094 | £8,155 | £40,187 |
| Profit Before Tax | £-2,248 | £-2,217 | £-2,130 | £-2,041 | £-1,921 | £-10,557 |
| Profit After Tax | £-2,248 | £-2,217 | £-2,130 | £-2,041 | £-1,921 | £-10,557 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £-2,246 | £-2,216 | £570 | £2,778 | £4,493 | £3,379 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change