Flat
UB9
1 bed
1 bath
Peerless Drive, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-11,690
↘ -17%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
16%
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 | £9,024 | £9,159 | £9,388 | £9,623 | £9,912 | £47,107 |
| Total Expenses | £11,631 | £11,690 | £11,756 | £11,824 | £11,895 | £58,796 |
| Profit Before Tax | £-2,607 | £-2,531 | £-2,368 | £-2,201 | £-1,983 | £-11,690 |
| Profit After Tax | £-2,607 | £-2,531 | £-2,368 | £-2,201 | £-1,983 | £-11,690 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-2,605 | £-2,529 | £2,032 | £5,654 | £8,468 | £11,020 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change