Flat UB3 1 bed 1 bath

Evergreen Way UB3

London, England · UB3

Initial Investment

First Year

£71,485First Year

Profit From Rental Income

After 5 Years

£12,356

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£24,254

↗ 10%After 5 Years

Return On Investment

51%

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	£15,168	£15,396	£15,780	£16,175	£16,660	£79,179
Total Expenses	£12,638	£12,703	£12,780	£12,859	£12,946	£63,925
Profit Before Tax	£2,530	£2,693	£3,001	£3,316	£3,715	£15,254
Profit After Tax	£2,049	£2,181	£2,431	£2,686	£3,009	£12,356
Change In Property Value	£2	£2	£4,699	£8,388	£11,162	£24,254
Net Return	£2,051	£2,184	£7,130	£11,074	£14,171	£36,609
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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