Flat
UB5
2 beds
1 bath
9 Furlong House, 9 Eastcote Lane North UB5
London, England · UB5
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£-5,739
↘ -5%After 5 Years
Change In Property Value
£37,157
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £17,901 | £17,971 | £18,055 | £18,141 | £18,236 | £90,305 |
| Profit Before Tax | £-1,701 | £-1,528 | £-1,201 | £-866 | £-442 | £-5,739 |
| Profit After Tax | £-1,701 | £-1,528 | £-1,201 | £-866 | £-442 | £-5,739 |
| Change In Property Value | £4 | £4 | £7,199 | £12,850 | £17,100 | £37,157 |
| Net Return | £-1,697 | £-1,525 | £5,998 | £11,985 | £16,658 | £31,418 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change