Flat
UB1
1 bed
1 bath
Ruislip UB1
London, England · UB1
View property listing
Initial Investment
£86,307First YearProfit From Rental Income
£-6,796
↘ -8%After 5 Years
Change In Property Value
£28,847
↗ 10%After 5 Years
Return On Investment
26%
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 | £12,576 | £12,765 | £13,084 | £13,411 | £13,813 | £65,648 |
| Total Expenses | £14,345 | £14,410 | £14,485 | £14,561 | £14,644 | £72,444 |
| Profit Before Tax | £-1,769 | £-1,645 | £-1,401 | £-1,150 | £-831 | £-6,796 |
| Profit After Tax | £-1,769 | £-1,645 | £-1,401 | £-1,150 | £-831 | £-6,796 |
| Change In Property Value | £3 | £3 | £5,589 | £9,977 | £13,276 | £28,847 |
| Net Return | £-1,766 | £-1,642 | £4,188 | £8,826 | £12,445 | £22,052 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change