Flat
UB3
1 bed
1 bath
Boltons Lane UB3
London, England · UB3
View property listing
Initial Investment
£63,250First YearProfit From Rental Income
£-7,744
↘ -12%After 5 Years
Change In Property Value
£21,420
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,336 | £9,476 | £9,713 | £9,956 | £10,254 | £48,735 |
| Total Expenses | £11,166 | £11,226 | £11,293 | £11,361 | £11,433 | £56,480 |
| Profit Before Tax | £-1,830 | £-1,750 | £-1,580 | £-1,405 | £-1,179 | £-7,744 |
| Profit After Tax | £-1,830 | £-1,750 | £-1,580 | £-1,405 | £-1,179 | £-7,744 |
| Change In Property Value | £2 | £2 | £4,150 | £7,408 | £9,858 | £21,420 |
| Net Return | £-1,828 | £-1,748 | £2,570 | £6,003 | £8,679 | £13,676 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change