Semi Detached
UB5
5 beds
0 baths
Church Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£20,138
↗ 11%After 5 Years
Change In Property Value
£76,336
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £21,038 | £21,088 | £21,137 | £21,212 | £21,289 | £105,765 |
| Profit Before Tax | £4,162 | £4,490 | £4,825 | £5,398 | £5,987 | £24,861 |
| Profit After Tax | £3,371 | £3,637 | £3,908 | £4,373 | £4,849 | £20,138 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £3,377 | £14,837 | £23,900 | £30,977 | £23,383 | £96,474 |
| 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