Flat
UB3
1 bed
1 bath
Boiler House, 2 Material Walk UB3
London, England · UB3
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£-61,646
↘ -72%After 5 Years
Change In Property Value
£28,801
↗ 10%After 5 Years
Return On Investment
-38%
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 | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £24,825 | £25,131 | £25,431 | £25,738 | £26,045 | £127,170 |
| Profit Before Tax | £-12,273 | £-12,391 | £-12,372 | £-12,353 | £-12,258 | £-61,646 |
| Profit After Tax | £-12,273 | £-12,391 | £-12,372 | £-12,353 | £-12,258 | £-61,646 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £-12,270 | £-12,388 | £-6,792 | £-2,392 | £997 | £-32,846 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -72% |
| Total Net Return (%) | -14% | -14% | -8% | -3% | 1% | -38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change