Flat
UB9
2 beds
2 baths
New Build Investment Flat, London UB9
London, England · UB9
View property listing
Initial Investment
£111,175First YearProfit From Rental Income
£-12,434
↘ -11%After 5 Years
Change In Property Value
£36,182
↗ 10%After 5 Years
Return On Investment
21%
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 | £14,376 | £14,592 | £14,956 | £15,330 | £15,790 | £75,045 |
| Total Expenses | £17,344 | £17,411 | £17,491 | £17,572 | £17,661 | £87,478 |
| Profit Before Tax | £-2,968 | £-2,820 | £-2,534 | £-2,242 | £-1,870 | £-12,434 |
| Profit After Tax | £-2,968 | £-2,820 | £-2,534 | £-2,242 | £-1,870 | £-12,434 |
| Change In Property Value | £4 | £4 | £7,010 | £12,513 | £16,651 | £36,182 |
| Net Return | £-2,964 | £-2,816 | £4,476 | £10,271 | £14,781 | £23,748 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change