Flat
UB8
3 beds
2 baths
Weston Court, Uxbridge, Uxbridge UB8
London, England · UB8
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-10,852
↘ -8%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
24%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £20,209 | £20,281 | £20,368 | £20,457 | £20,556 | £101,871 |
| Profit Before Tax | £-2,773 | £-2,583 | £-2,228 | £-1,864 | £-1,404 | £-10,852 |
| Profit After Tax | £-2,773 | £-2,583 | £-2,228 | £-1,864 | £-1,404 | £-10,852 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £-2,769 | £-2,579 | £6,072 | £12,952 | £18,311 | £31,987 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change