Flat UB4 2 beds 1 bath

111 Willow Tree Lane UB4

London, England · UB4

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£-5,042

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

28%

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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£15,504	£15,571	£15,649	£15,730	£15,817	£78,270
Profit Before Tax	£-1,476	£-1,332	£-1,055	£-770	£-409	£-5,042
Profit After Tax	£-1,476	£-1,332	£-1,055	£-770	£-409	£-5,042
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£-1,473	£-1,329	£5,045	£10,118	£14,081	£26,442
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	11%	15%	28%

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