Flat
UB9
1 bed
1 bath
Tilehouse Way, Denham Green UB9
London, England · UB9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-11,991
↘ -15%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,860 | £11,023 | £11,298 | £11,581 | £11,928 | £56,691 |
| Total Expenses | £13,600 | £13,662 | £13,733 | £13,805 | £13,882 | £68,682 |
| Profit Before Tax | £-2,740 | £-2,639 | £-2,434 | £-2,224 | £-1,954 | £-11,991 |
| Profit After Tax | £-2,740 | £-2,639 | £-2,434 | £-2,224 | £-1,954 | £-11,991 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-2,737 | £-2,637 | £2,866 | £7,237 | £10,636 | £15,365 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change