Flat UB3 0 beds 1 bath

Navigation Building, Station Approach UB3

London, England · UB3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-7,825

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£20,641

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£10,833	£10,893	£10,958	£11,026	£11,097	£54,806
Profit Before Tax	£-1,833	£-1,758	£-1,595	£-1,428	£-1,212	£-7,825
Profit After Tax	£-1,833	£-1,758	£-1,595	£-1,428	£-1,212	£-7,825
Change In Property Value	£2	£2	£3,999	£7,138	£9,499	£20,641
Net Return	£-1,831	£-1,756	£2,404	£5,710	£8,287	£12,815
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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