Flat
UB9
1 bed
1 bath
Peerless Drive, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-11,757
↘ -17%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
17%
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 | £9,813 | £10,058 | £10,360 | £49,236 |
| Total Expenses | £12,068 | £12,129 | £12,195 | £12,264 | £12,337 | £60,993 |
| Profit Before Tax | £-2,636 | £-2,555 | £-2,383 | £-2,206 | £-1,977 | £-11,757 |
| Profit After Tax | £-2,636 | £-2,555 | £-2,383 | £-2,206 | £-1,977 | £-11,757 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-2,634 | £-2,553 | £2,217 | £6,005 | £8,950 | £11,986 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change