Flat
UB9
1 bed
1 bath
Penn Drive, Denham Green UB9
London, England · UB9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-3,595
↘ -5%After 5 Years
Change In Property Value
£30,671
↗ 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 | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £10,162 | £10,226 | £10,281 | £10,347 | £10,414 | £51,430 |
| Profit Before Tax | £-934 | £-860 | £-774 | £-602 | £-425 | £-3,595 |
| Profit After Tax | £-934 | £-860 | £-774 | £-602 | £-425 | £-3,595 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £-932 | £3,640 | £7,258 | £10,087 | £7,021 | £27,075 |
| 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