Flat UB7 2 beds 1 bath

Yiewsley UB7

London, England · UB7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-152,934

↘ -177%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

-143%

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	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£47,839	£48,670	£49,466	£50,279	£51,082	£247,335
Profit Before Tax	£-29,755	£-30,314	£-30,652	£-30,994	£-31,219	£-152,934
Profit After Tax	£-29,755	£-30,314	£-30,652	£-30,994	£-31,219	£-152,934
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£-29,753	£-30,312	£-25,052	£-20,998	£-17,916	£-124,030
Return From Rental Income (%)	-34%	-35%	-35%	-36%	-36%	-177%
Total Net Return (%)	-34%	-35%	-29%	-24%	-21%	-143%

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