Flat
UB3
1 bed
1 bath
Boltons Lane UB3
London, England · UB3
View property listing
Initial Investment
£63,250First YearProfit From Rental Income
£-322
↘ -1%After 5 Years
Change In Property Value
£28,285
↗ 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 | £9,336 | £9,476 | £9,618 | £9,859 | £10,105 | £48,394 |
| Total Expenses | £9,610 | £9,674 | £9,729 | £9,795 | £9,862 | £48,670 |
| Profit Before Tax | £-274 | £-198 | £-111 | £64 | £243 | £-276 |
| Profit After Tax | £-274 | £-198 | £-111 | £64 | £197 | £-322 |
| Change In Property Value | £2 | £4,150 | £7,408 | £9,858 | £6,868 | £28,285 |
| Net Return | £-272 | £3,952 | £7,297 | £9,921 | £7,064 | £27,963 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change