Flat
UB5
1 bed
1 bath
Vicarage Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£63,400First YearProfit From Rental Income
£-292
↗ 0%After 5 Years
Change In Property Value
£28,353
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,643 | £9,884 | £10,131 | £48,518 |
| Total Expenses | £9,628 | £9,692 | £9,748 | £9,814 | £9,881 | £48,763 |
| Profit Before Tax | £-268 | £-192 | £-105 | £70 | £250 | £-245 |
| Profit After Tax | £-268 | £-192 | £-105 | £70 | £203 | £-292 |
| Change In Property Value | £2 | £4,160 | £7,426 | £9,881 | £6,884 | £28,353 |
| Net Return | £-266 | £3,968 | £7,321 | £9,952 | £7,087 | £28,061 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change