Flat
UB8
0 beds
1 bath
Jessop Court, 3 Brindley Place, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-10,612
↘ -22%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
12%
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 | £6,720 | £6,821 | £6,991 | £7,166 | £7,381 | £35,079 |
| Total Expenses | £9,020 | £9,076 | £9,136 | £9,197 | £9,262 | £45,691 |
| Profit Before Tax | £-2,300 | £-2,255 | £-2,145 | £-2,031 | £-1,881 | £-10,612 |
| Profit After Tax | £-2,300 | £-2,255 | £-2,145 | £-2,031 | £-1,881 | £-10,612 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £-2,298 | £-2,254 | £1,055 | £3,681 | £5,721 | £5,905 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 8% | 12% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change