Flat UB5 2 beds 2 baths

Perth Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£33,250First Year

Profit From Rental Income

After 5 Years

£-5,182

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£14,654

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,836	£4,909	£4,982	£5,107	£5,234	£25,068
Total Expenses	£5,942	£6,000	£6,048	£6,102	£6,158	£30,250
Profit Before Tax	£-1,106	£-1,091	£-1,066	£-996	£-923	£-5,182
Profit After Tax	£-1,106	£-1,091	£-1,066	£-996	£-923	£-5,182
Change In Property Value	£1	£2,150	£3,838	£5,107	£3,558	£14,654
Net Return	£-1,105	£1,059	£2,772	£4,111	£2,635	£9,471
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change