Flat
UB8
0 beds
1 bath
Harefield Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-6,425
↘ -8%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
26%
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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £12,149 | £12,192 | £12,244 | £12,297 | £12,356 | £61,236 |
| Profit Before Tax | £-1,649 | £-1,534 | £-1,320 | £-1,100 | £-823 | £-6,425 |
| Profit After Tax | £-1,649 | £-1,534 | £-1,320 | £-1,100 | £-823 | £-6,425 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-1,646 | £-1,532 | £3,680 | £7,825 | £11,054 | £19,382 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change