Flat
UB9
2 beds
2 baths
Kings Mill Way, Denham, Buckinghamshire UB9
London, England · UB9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-12,725
↘ -10%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
22%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,404 | £16,650 | £17,066 | £17,493 | £18,018 | £85,631 |
| Total Expenses | £19,510 | £19,581 | £19,666 | £19,752 | £19,847 | £98,356 |
| Profit Before Tax | £-3,106 | £-2,931 | £-2,599 | £-2,259 | £-1,829 | £-12,725 |
| Profit After Tax | £-3,106 | £-2,931 | £-2,599 | £-2,259 | £-1,829 | £-12,725 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-3,102 | £-2,927 | £5,401 | £12,021 | £17,173 | £28,566 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change