Flat UB3 0 beds 1 bath

Navigation Building, Station Approach UB3

London, England · UB3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-629

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,256

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£9,333	£9,397	£9,452	£9,517	£9,583	£47,281
Profit Before Tax	£-333	£-262	£-180	£-13	£158	£-629
Profit After Tax	£-333	£-262	£-180	£-13	£158	£-629
Change In Property Value	£2	£3,999	£7,138	£9,499	£6,618	£27,256
Net Return	£-331	£3,737	£6,959	£9,486	£6,776	£26,627
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	16%	11%	44%

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