Flat
UB9
1 bed
1 bath
Peerless Drive, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-3,890
↘ -6%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £9,800 | £9,863 | £9,917 | £9,982 | £10,048 | £49,609 |
| Profit Before Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Profit After Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £-977 | £3,389 | £6,845 | £9,546 | £6,615 | £25,417 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change