Flat
UB1
1 bed
1 bath
The Green Quarter, London UB1
London, England · UB1
View property listing
Initial Investment
£94,830First YearProfit From Rental Income
£-6,496
↘ -7%After 5 Years
Change In Property Value
£31,361
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,668 | £13,873 | £14,220 | £14,575 | £15,013 | £71,349 |
| Total Expenses | £15,420 | £15,487 | £15,564 | £15,644 | £15,730 | £77,844 |
| Profit Before Tax | £-1,752 | £-1,614 | £-1,344 | £-1,068 | £-717 | £-6,496 |
| Profit After Tax | £-1,752 | £-1,614 | £-1,344 | £-1,068 | £-717 | £-6,496 |
| Change In Property Value | £3 | £3 | £6,076 | £10,846 | £14,433 | £31,361 |
| Net Return | £-1,749 | £-1,611 | £4,732 | £9,778 | £13,715 | £24,865 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change