Flat UB9 2 beds 2 baths

New Build Investment Flat, London UB9

London, England · UB9

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£79

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£47,778

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,376	£14,592	£14,811	£15,181	£15,560	£74,519
Total Expenses	£14,715	£14,787	£14,849	£14,928	£15,009	£74,288
Profit Before Tax	£-339	£-195	£-39	£253	£551	£231
Profit After Tax	£-339	£-195	£-39	£205	£447	£79
Change In Property Value	£4	£7,010	£12,513	£16,651	£11,600	£47,778
Net Return	£-335	£6,815	£12,474	£16,856	£12,047	£47,857
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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