Flat UB9 1 bed 1 bath

Tilehouse Way, Denham Green UB9

London, England · UB9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-2,417

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 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	£10,860	£11,023	£11,188	£11,468	£11,755	£56,294
Total Expenses	£11,612	£11,679	£11,736	£11,806	£11,877	£58,711
Profit Before Tax	£-752	£-656	£-548	£-338	£-123	£-2,417
Profit After Tax	£-752	£-656	£-548	£-338	£-123	£-2,417
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£-750	£4,644	£8,913	£12,251	£8,648	£33,706
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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