Flat UB3 2 beds 2 baths

Clayton Road, Union House UB3

London, England · UB3

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£5,842

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,690	£17,107	£17,535	£83,974
Total Expenses	£15,203	£15,277	£15,343	£15,427	£15,512	£76,762
Profit Before Tax	£997	£1,166	£1,347	£1,680	£2,023	£7,212
Profit After Tax	£808	£944	£1,091	£1,361	£1,638	£5,842
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£811	£8,144	£13,943	£18,464	£13,553	£54,915
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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