Flat
UB3
1 bed
1 bath
London UB3
London, England · UB3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-7,314
↘ -10%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £12,602 | £12,664 | £12,735 | £12,807 | £12,884 | £63,691 |
| Profit Before Tax | £-1,802 | £-1,702 | £-1,499 | £-1,290 | £-1,021 | £-7,314 |
| Profit After Tax | £-1,802 | £-1,702 | £-1,499 | £-1,290 | £-1,021 | £-7,314 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-1,800 | £-1,700 | £3,302 | £7,279 | £10,381 | £17,461 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change