Flat UB3 1 bed 1 bath

Boiler House, 2 Material Walk UB3

London, England · UB3

Initial Investment

First Year

£86,150First Year

Profit From Rental Income

After 5 Years

£-118,706

↘ -138%After 5 Years

Change In Property Value

After 5 Years

£28,801

↗ 10%After 5 Years

Return On Investment

-104%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,012	£18,282	£18,739	£19,208	£19,784	£94,025
Total Expenses	£41,211	£41,889	£42,544	£43,212	£43,874	£212,731
Profit Before Tax	£-23,199	£-23,607	£-23,805	£-24,005	£-24,090	£-118,706
Profit After Tax	£-23,199	£-23,607	£-23,805	£-24,005	£-24,090	£-118,706
Change In Property Value	£3	£3	£5,580	£9,960	£13,255	£28,801
Net Return	£-23,196	£-23,604	£-18,225	£-14,044	£-10,836	£-89,905
Return From Rental Income (%)	-27%	-27%	-28%	-28%	-28%	-138%
Total Net Return (%)	-27%	-27%	-21%	-16%	-13%	-104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change