Flat UB4 2 beds 1 bath

111 Willow Tree Lane UB4

London, England · UB4

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£4,801

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£41,576

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£13,216	£13,287	£13,350	£13,428	£13,507	£66,788
Profit Before Tax	£812	£951	£1,102	£1,386	£1,676	£5,928
Profit After Tax	£658	£770	£893	£1,122	£1,358	£4,801
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£661	£6,871	£11,782	£15,612	£11,452	£46,377
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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