Flat
UB3
2 beds
1 bath
Bluenote Apartments, Greater London UB3
London, England · UB3
View property listing
Initial Investment
£30,625First YearProfit From Rental Income
£-9,173
↘ -30%After 5 Years
Change In Property Value
£10,194
↗ 10%After 5 Years
Return On Investment
3%
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 | £4,440 | £4,507 | £4,619 | £4,735 | £4,877 | £23,177 |
| Total Expenses | £6,362 | £6,415 | £6,469 | £6,524 | £6,581 | £32,351 |
| Profit Before Tax | £-1,922 | £-1,908 | £-1,850 | £-1,789 | £-1,704 | £-9,173 |
| Profit After Tax | £-1,922 | £-1,908 | £-1,850 | £-1,789 | £-1,704 | £-9,173 |
| Change In Property Value | £1 | £1 | £1,975 | £3,525 | £4,691 | £10,194 |
| Net Return | £-1,921 | £-1,907 | £126 | £1,736 | £2,987 | £1,021 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change