Flat
UB6
0 beds
1 bath
Greater London UB6
London, England · UB6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-8,473
↘ -25%After 5 Years
Change In Property Value
£11,355
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,064 | £5,140 | £5,268 | £5,400 | £5,562 | £26,435 |
| Total Expenses | £6,871 | £6,924 | £6,980 | £7,037 | £7,096 | £34,908 |
| Profit Before Tax | £-1,807 | £-1,784 | £-1,712 | £-1,637 | £-1,534 | £-8,473 |
| Profit After Tax | £-1,807 | £-1,784 | £-1,712 | £-1,637 | £-1,534 | £-8,473 |
| Change In Property Value | £1 | £1 | £2,200 | £3,927 | £5,226 | £11,355 |
| Net Return | £-1,806 | £-1,783 | £488 | £2,290 | £3,692 | £2,882 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change