Terraced
UB5
3 beds
1 bath
The Fairway, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£21,379
↗ 14%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,080 | £22,411 | £22,747 | £23,316 | £23,899 | £114,454 |
| Total Expenses | £17,509 | £17,554 | £17,598 | £17,665 | £17,734 | £88,060 |
| Profit Before Tax | £4,572 | £4,857 | £5,149 | £5,651 | £6,165 | £26,393 |
| Profit After Tax | £3,703 | £3,934 | £4,171 | £4,577 | £4,993 | £21,379 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £3,708 | £13,134 | £20,593 | £26,430 | £20,218 | £84,083 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change