Flat
UB9
2 beds
1 bath
Denham Green Lane, Denham UB9
London, England · UB9
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-12,514
↘ -11%After 5 Years
Change In Property Value
£37,162
↗ 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 | £14,760 | £14,981 | £15,356 | £15,740 | £16,212 | £77,049 |
| Total Expenses | £17,759 | £17,827 | £17,908 | £17,990 | £18,080 | £89,563 |
| Profit Before Tax | £-2,999 | £-2,846 | £-2,552 | £-2,250 | £-1,868 | £-12,514 |
| Profit After Tax | £-2,999 | £-2,846 | £-2,552 | £-2,250 | £-1,868 | £-12,514 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-2,995 | £-2,842 | £4,649 | £10,602 | £15,235 | £24,648 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -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