Flat UB8 1 bed 1 bath

Harefield Road, Uxbridge UB8

London, England · UB8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-10,686

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

19%

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	£9,660	£9,805	£10,050	£10,301	£10,610	£50,427
Total Expenses	£12,091	£12,152	£12,219	£12,288	£12,362	£61,112
Profit Before Tax	£-2,431	£-2,347	£-2,169	£-1,987	£-1,751	£-10,686
Profit After Tax	£-2,431	£-2,347	£-2,169	£-1,987	£-1,751	£-10,686
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£-2,429	£-2,345	£2,431	£6,224	£9,175	£13,057
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	9%	13%	19%

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