Flat
UB3
1 bed
1 bath
Evergreen Way UB3
London, England · UB3
View property listing
Initial Investment
£71,485First YearProfit From Rental Income
£-7,383
↘ -10%After 5 Years
Change In Property Value
£24,254
↗ 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 | £10,572 | £10,731 | £10,999 | £11,274 | £11,612 | £55,187 |
| Total Expenses | £12,379 | £12,441 | £12,510 | £12,582 | £12,658 | £62,570 |
| Profit Before Tax | £-1,807 | £-1,710 | £-1,512 | £-1,308 | £-1,046 | £-7,383 |
| Profit After Tax | £-1,807 | £-1,710 | £-1,512 | £-1,308 | £-1,046 | £-7,383 |
| Change In Property Value | £2 | £2 | £4,699 | £8,388 | £11,162 | £24,254 |
| Net Return | £-1,804 | £-1,708 | £3,187 | £7,080 | £10,116 | £16,871 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 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