Flat
UB9
2 beds
2 baths
Kings Mill Way, Denham, Buckinghamshire UB9
London, England · UB9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-12,715
↘ -10%After 5 Years
Change In Property Value
£40,259
↗ 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 | £15,984 | £16,224 | £16,629 | £17,045 | £17,556 | £83,439 |
| Total Expenses | £19,072 | £19,142 | £19,225 | £19,311 | £19,404 | £96,153 |
| Profit Before Tax | £-3,088 | £-2,918 | £-2,596 | £-2,266 | £-1,848 | £-12,715 |
| Profit After Tax | £-3,088 | £-2,918 | £-2,596 | £-2,266 | £-1,848 | £-12,715 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-3,084 | £-2,914 | £5,204 | £11,658 | £16,680 | £27,544 |
| 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