Flat
UB10
2 beds
1 bath
Mellow Lane West, Uxbridge UB10
London, England · UB10
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-10,694
↘ -13%After 5 Years
Change In Property Value
£27,356
↗ 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 | £11,136 | £11,303 | £11,586 | £11,875 | £12,232 | £58,131 |
| Total Expenses | £13,627 | £13,690 | £13,761 | £13,834 | £13,913 | £68,826 |
| Profit Before Tax | £-2,491 | £-2,387 | £-2,176 | £-1,959 | £-1,681 | £-10,694 |
| Profit After Tax | £-2,491 | £-2,387 | £-2,176 | £-1,959 | £-1,681 | £-10,694 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-2,489 | £-2,384 | £3,124 | £7,502 | £10,908 | £16,661 |
| 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