Flat UB10 2 beds 1 bath

Pole Hill Road, Uxbridge UB10

London, England · UB10

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-10,601

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

11%

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	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£8,581	£8,637	£8,696	£8,756	£8,819	£43,488
Profit Before Tax	£-2,281	£-2,242	£-2,141	£-2,038	£-1,899	£-10,601
Profit After Tax	£-2,281	£-2,242	£-2,141	£-2,038	£-1,899	£-10,601
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£-2,280	£-2,241	£859	£3,317	£5,227	£4,883
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	11%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change