Terraced UB7 6 beds 3 baths

Catherines Close, London UB7

London, England · UB7

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£8,505

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£26,459	£26,512	£26,592	£26,675	£26,773	£133,011
Profit Before Tax	£1,033	£1,393	£2,010	£2,642	£3,423	£10,501
Profit After Tax	£837	£1,128	£1,628	£2,140	£2,773	£8,505
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£843	£1,134	£13,328	£23,025	£30,565	£68,894
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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