Flat
UB9
1 bed
1 bath
Peerless Drive, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-11,656
↘ -18%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
16%
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 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £11,412 | £11,471 | £11,537 | £11,604 | £11,674 | £57,698 |
| Profit Before Tax | £-2,592 | £-2,519 | £-2,361 | £-2,198 | £-1,987 | £-11,656 |
| Profit After Tax | £-2,592 | £-2,519 | £-2,361 | £-2,198 | £-1,987 | £-11,656 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-2,590 | £-2,517 | £1,939 | £5,478 | £8,227 | £10,538 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change