Flat
UB9
1 bed
1 bath
New Build Investment Flat, London UB9
London, England · UB9
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-2,564
↘ -3%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,656 | £10,816 | £10,978 | £11,253 | £11,534 | £55,236 |
| Total Expenses | £11,431 | £11,497 | £11,554 | £11,624 | £11,694 | £57,800 |
| Profit Before Tax | £-775 | £-681 | £-576 | £-371 | £-161 | £-2,564 |
| Profit After Tax | £-775 | £-681 | £-576 | £-371 | £-161 | £-2,564 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £-773 | £4,519 | £8,706 | £11,981 | £8,445 | £32,878 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change