Flat UB7 6 beds 3 baths

Catherines Close, London UB7

London, England · UB7

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£33,432

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 10%After 5 Years

Return On Investment

49%

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	£35,076	£35,602	£36,492	£37,404	£38,527	£183,101
Total Expenses	£28,122	£28,221	£28,353	£28,488	£28,643	£141,827
Profit Before Tax	£6,954	£7,381	£8,139	£8,916	£9,884	£41,274
Profit After Tax	£5,632	£5,979	£6,593	£7,222	£8,006	£33,432
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£5,638	£5,984	£17,993	£27,572	£35,085	£92,272
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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