Flat
UB1
0 beds
0 baths
The Broadway UB1
London, England · UB1
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-6,784
↘ -29%After 5 Years
Change In Property Value
£10,224
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,372 | £3,423 | £3,474 | £3,561 | £3,650 | £17,479 |
| Total Expenses | £4,750 | £4,805 | £4,852 | £4,902 | £4,954 | £24,263 |
| Profit Before Tax | £-1,378 | £-1,383 | £-1,378 | £-1,341 | £-1,304 | £-6,784 |
| Profit After Tax | £-1,378 | £-1,383 | £-1,378 | £-1,341 | £-1,304 | £-6,784 |
| Change In Property Value | £1 | £1,500 | £2,678 | £3,563 | £2,482 | £10,224 |
| Net Return | £-1,378 | £117 | £1,300 | £2,222 | £1,178 | £3,440 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 0% | 6% | 9% | 5% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change