Flat UB2 2 beds 1 bath

Vine Cottage, Tentelow Lane, Norwood Green UB2

London, England · UB2

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-12,140

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

22%

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	£15,840	£16,078	£16,480	£16,892	£17,398	£82,687
Total Expenses	£18,767	£18,857	£18,960	£19,065	£19,177	£94,826
Profit Before Tax	£-2,927	£-2,780	£-2,480	£-2,173	£-1,779	£-12,140
Profit After Tax	£-2,927	£-2,780	£-2,480	£-2,173	£-1,779	£-12,140
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-2,923	£-2,776	£4,720	£10,679	£15,324	£25,023
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	9%	13%	22%

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