Flat UB9 2 beds 2 baths

New Build Investment Flat, London UB9

London, England · UB9

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£18,120

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,182

↗ 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	£22,632	£22,971	£23,546	£24,134	£24,858	£118,142
Total Expenses	£18,932	£19,030	£19,147	£19,266	£19,397	£95,772
Profit Before Tax	£3,700	£3,942	£4,399	£4,868	£5,461	£22,370
Profit After Tax	£2,997	£3,193	£3,563	£3,943	£4,423	£18,120
Change In Property Value	£4	£4	£7,010	£12,513	£16,651	£36,182
Net Return	£3,000	£3,196	£10,573	£16,456	£21,075	£54,301
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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