Flat
UB6
0 beds
1 bath
Greater London UB6
London, England · UB6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-4,521
↘ -13%After 5 Years
Change In Property Value
£14,995
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,064 | £5,140 | £5,217 | £5,347 | £5,481 | £26,250 |
| Total Expenses | £6,046 | £6,103 | £6,152 | £6,207 | £6,263 | £30,771 |
| Profit Before Tax | £-982 | £-963 | £-935 | £-859 | £-782 | £-4,521 |
| Profit After Tax | £-982 | £-963 | £-935 | £-859 | £-782 | £-4,521 |
| Change In Property Value | £1 | £2,200 | £3,927 | £5,226 | £3,641 | £14,995 |
| Net Return | £-981 | £1,237 | £2,992 | £4,366 | £2,859 | £10,474 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change