Flat
UB3
1 bed
1 bath
Mondial Way, Heathrow UB3
London, England · UB3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-7,495
↘ -11%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,128 | £10,280 | £10,537 | £10,800 | £11,124 | £52,870 |
| Total Expenses | £11,940 | £12,001 | £12,070 | £12,140 | £12,215 | £60,365 |
| Profit Before Tax | £-1,812 | £-1,721 | £-1,533 | £-1,339 | £-1,090 | £-7,495 |
| Profit After Tax | £-1,812 | £-1,721 | £-1,533 | £-1,339 | £-1,090 | £-7,495 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-1,809 | £-1,719 | £2,967 | £6,693 | £9,599 | £15,731 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change