Flat
UB9
1 bed
1 bath
New Build Investment Flat, London UB9
London, England · UB9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-11,723
↘ -17%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,601 | £9,841 | £10,136 | £48,171 |
| Total Expenses | £11,850 | £11,910 | £11,976 | £12,044 | £12,116 | £59,895 |
| Profit Before Tax | £-2,622 | £-2,543 | £-2,375 | £-2,203 | £-1,980 | £-11,723 |
| Profit After Tax | £-2,622 | £-2,543 | £-2,375 | £-2,203 | £-1,980 | £-11,723 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-2,619 | £-2,541 | £2,125 | £5,829 | £8,709 | £11,503 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change