Flat
UB9
1 bed
1 bath
Peerless Drive, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-3,448
↘ -5%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,432 | £9,573 | £9,717 | £9,960 | £10,209 | £48,892 |
| Total Expenses | £10,343 | £10,408 | £10,463 | £10,529 | £10,597 | £52,340 |
| Profit Before Tax | £-911 | £-834 | £-746 | £-569 | £-388 | £-3,448 |
| Profit After Tax | £-911 | £-834 | £-746 | £-569 | £-388 | £-3,448 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £-909 | £3,766 | £7,465 | £10,358 | £7,225 | £27,904 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change