Flat
UB8
0 beds
1 bath
Whitehall Road, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-310
↘ -1%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,348 | £9,488 | £9,725 | £9,969 | £10,268 | £48,798 |
| Total Expenses | £9,680 | £9,740 | £9,806 | £9,874 | £9,947 | £49,047 |
| Profit Before Tax | £-332 | £-251 | £-81 | £94 | £321 | £-249 |
| Profit After Tax | £-332 | £-251 | £-81 | £94 | £260 | £-310 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-330 | £-250 | £3,319 | £6,163 | £8,336 | £17,239 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change