Flat
UB3
1 bed
1 bath
Boiler House, 2 Material Walk UB3
London, England · UB3
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£2,612
↗ 3%After 5 Years
Change In Property Value
£38,032
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,552 | £12,740 | £12,931 | £13,255 | £13,586 | £65,064 |
| Total Expenses | £12,232 | £12,301 | £12,361 | £12,435 | £12,511 | £61,840 |
| Profit Before Tax | £320 | £439 | £570 | £820 | £1,075 | £3,224 |
| Profit After Tax | £259 | £356 | £462 | £664 | £871 | £2,612 |
| Change In Property Value | £3 | £5,580 | £9,960 | £13,254 | £9,234 | £38,032 |
| Net Return | £262 | £5,936 | £10,422 | £13,918 | £10,105 | £40,643 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change