Flat
UB9
1 bed
1 bath
Peerless Drive, Harefield, Uxbridge UB9
London, England · UB9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-11,824
↘ -16%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
18%
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 | £9,840 | £9,988 | £10,237 | £10,493 | £10,808 | £51,366 |
| Total Expenses | £12,506 | £12,567 | £12,635 | £12,704 | £12,778 | £63,190 |
| Profit Before Tax | £-2,666 | £-2,579 | £-2,397 | £-2,211 | £-1,970 | £-11,824 |
| Profit After Tax | £-2,666 | £-2,579 | £-2,397 | £-2,211 | £-1,970 | £-11,824 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-2,664 | £-2,577 | £2,403 | £6,357 | £9,432 | £12,951 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change