Semi Detached
UB5
2 beds
1 bath
Harewood Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£17,753
↗ 11%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £18,838 | £18,884 | £18,928 | £18,997 | £19,067 | £94,713 |
| Profit Before Tax | £3,663 | £3,954 | £4,252 | £4,763 | £5,287 | £21,918 |
| Profit After Tax | £2,967 | £3,203 | £3,444 | £3,858 | £4,282 | £17,753 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £2,972 | £13,203 | £21,294 | £27,611 | £20,831 | £85,910 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change