Flat UB10 2 beds 2 baths

London View, Ickenham UB10

London, England · UB10

Initial Investment

First Year

£159,999First Year

Profit From Rental Income

After 5 Years

£5,453

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£66,794

↗ 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	£20,580	£20,889	£21,202	£21,732	£22,275	£106,678
Total Expenses	£19,824	£19,905	£19,977	£20,072	£20,169	£99,946
Profit Before Tax	£756	£984	£1,225	£1,660	£2,107	£6,732
Profit After Tax	£613	£797	£992	£1,345	£1,706	£5,453
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£617	£10,597	£18,485	£24,623	£17,924	£72,247
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