Flat UB7 1 bed 1 bath

Denham House, 17 Park Lodge Avenue UB7

London, England · UB7

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-16,349

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 10%After 5 Years

Return On Investment

11%

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	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£13,868	£13,964	£14,066	£14,170	£14,278	£70,346
Profit Before Tax	£-3,524	£-3,465	£-3,304	£-3,139	£-2,916	£-16,349
Profit After Tax	£-3,524	£-3,465	£-3,304	£-3,139	£-2,916	£-16,349
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£-3,522	£-3,463	£1,396	£5,251	£8,248	£7,910
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	12%	11%

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