Flat
UB1
0 beds
0 baths
16 North Parade UB1
London, England · UB1
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£-3,401
↘ -2%After 5 Years
Change In Property Value
£55,743
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,300 | £24,665 | £25,281 | £25,913 | £26,691 | £126,849 |
| Total Expenses | £25,855 | £25,937 | £26,042 | £26,149 | £26,269 | £130,251 |
| Profit Before Tax | £-1,555 | £-1,272 | £-760 | £-236 | £422 | £-3,401 |
| Profit After Tax | £-1,555 | £-1,272 | £-760 | £-236 | £422 | £-3,401 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £-1,549 | £-1,267 | £10,040 | £19,043 | £26,076 | £52,342 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change