Flat
UB8
2 beds
1 bath
Rockingham Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£123,775First YearProfit From Rental Income
£-10,837
↘ -9%After 5 Years
Change In Property Value
£39,898
↗ 10%After 5 Years
Return On Investment
23%
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 | £16,236 | £16,480 | £16,892 | £17,314 | £17,833 | £84,754 |
| Total Expenses | £18,958 | £19,028 | £19,113 | £19,199 | £19,293 | £95,591 |
| Profit Before Tax | £-2,722 | £-2,549 | £-2,221 | £-1,885 | £-1,460 | £-10,837 |
| Profit After Tax | £-2,722 | £-2,549 | £-2,221 | £-1,885 | £-1,460 | £-10,837 |
| Change In Property Value | £4 | £4 | £7,730 | £13,798 | £18,362 | £39,898 |
| Net Return | £-2,718 | £-2,545 | £5,509 | £11,914 | £16,902 | £29,061 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change