Flat UB10 1 bed 1 bath

Fully Managed London Buy To Let, London UB10

London, England · UB10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-3,436

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£9,275	£9,338	£9,391	£9,455	£9,520	£46,979
Profit Before Tax	£-875	£-812	£-737	£-585	£-428	£-3,436
Profit After Tax	£-875	£-812	£-737	£-585	£-428	£-3,436
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£-873	£3,188	£6,403	£8,917	£6,192	£23,826
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change