Flat
UB5
1 bed
1 bath
Hazelmere Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£67,600First YearProfit From Rental Income
£341
↗ 1%After 5 Years
Change In Property Value
£30,262
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £10,142 | £10,207 | £10,264 | £10,331 | £10,400 | £51,345 |
| Profit Before Tax | £-146 | £-62 | £34 | £224 | £419 | £470 |
| Profit After Tax | £-146 | £-62 | £28 | £182 | £340 | £341 |
| Change In Property Value | £2 | £4,440 | £7,925 | £10,547 | £7,347 | £30,262 |
| Net Return | £-144 | £4,379 | £7,953 | £10,728 | £7,687 | £30,603 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change