Flat
UB9
2 beds
1 bath
Newdigate Road, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-12,336
↘ -12%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
21%
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 | £13,320 | £13,520 | £13,858 | £14,204 | £14,630 | £69,532 |
| Total Expenses | £16,226 | £16,292 | £16,369 | £16,448 | £16,533 | £81,868 |
| Profit Before Tax | £-2,906 | £-2,773 | £-2,511 | £-2,243 | £-1,903 | £-12,336 |
| Profit After Tax | £-2,906 | £-2,773 | £-2,511 | £-2,243 | £-1,903 | £-12,336 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-2,903 | £-2,769 | £3,989 | £9,359 | £13,537 | £21,213 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change