Semi Detached
UB5
3 beds
1 bath
Plumpton Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£18,548
↗ 11%After 5 Years
Change In Property Value
£70,883
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £19,571 | £19,619 | £19,664 | £19,735 | £19,808 | £98,397 |
| Profit Before Tax | £3,829 | £4,132 | £4,443 | £4,975 | £5,520 | £22,899 |
| Profit After Tax | £3,101 | £3,347 | £3,599 | £4,030 | £4,471 | £18,548 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £3,107 | £13,747 | £22,163 | £28,733 | £21,681 | £89,431 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change