Flat UB5 2 beds 1 bath

Wetherby Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£5,428

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£47,703

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,220	£16,625	£17,041	£81,610
Total Expenses	£14,834	£14,908	£14,973	£15,055	£15,139	£74,909
Profit Before Tax	£910	£1,073	£1,247	£1,570	£1,902	£6,702
Profit After Tax	£737	£869	£1,010	£1,272	£1,540	£5,428
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£741	£7,868	£13,504	£17,897	£13,123	£53,132
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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