Flat
UB10
1 bed
1 bath
Buckland Court, Ickenham UB10
London, England · UB10
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-10,738
↘ -12%After 5 Years
Change In Property Value
£28,904
↗ 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 | £11,760 | £11,936 | £12,235 | £12,541 | £12,917 | £61,389 |
| Total Expenses | £14,285 | £14,349 | £14,421 | £14,496 | £14,576 | £72,127 |
| Profit Before Tax | £-2,525 | £-2,412 | £-2,187 | £-1,955 | £-1,659 | £-10,738 |
| Profit After Tax | £-2,525 | £-2,412 | £-2,187 | £-1,955 | £-1,659 | £-10,738 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-2,522 | £-2,409 | £3,413 | £8,041 | £11,643 | £18,166 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| 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