Flat UB10 2 beds 2 baths

Sentry House, Summer Gardens, Ickenham UB10

London, England · UB10

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£4,766

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,536	£19,829	£20,126	£20,630	£21,145	£101,267
Total Expenses	£18,915	£18,994	£19,065	£19,157	£19,251	£95,383
Profit Before Tax	£621	£835	£1,061	£1,472	£1,894	£5,884
Profit After Tax	£503	£676	£860	£1,193	£1,534	£4,766
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£508	£9,976	£17,460	£23,283	£16,924	£68,152
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%

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