Flat
UB9
1 bed
1 bath
Peerless Drive, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-4,388
↘ -7%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,319 | £8,444 | £8,655 | £8,871 | £42,485 |
| Total Expenses | £9,255 | £9,317 | £9,370 | £9,433 | £9,498 | £46,873 |
| Profit Before Tax | £-1,059 | £-998 | £-927 | £-778 | £-626 | £-4,388 |
| Profit After Tax | £-1,059 | £-998 | £-927 | £-778 | £-626 | £-4,388 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-1,057 | £3,002 | £6,213 | £8,723 | £5,993 | £22,875 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change