Flat
UB5
1 bed
1 bath
Huxley Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£238
↗ 0%After 5 Years
Change In Property Value
£29,982
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £10,067 | £10,132 | £10,188 | £10,255 | £10,324 | £50,966 |
| Profit Before Tax | £-167 | £-83 | £11 | £199 | £392 | £352 |
| Profit After Tax | £-167 | £-83 | £9 | £161 | £317 | £238 |
| Change In Property Value | £2 | £4,399 | £7,852 | £10,449 | £7,280 | £29,982 |
| Net Return | £-165 | £4,316 | £7,862 | £10,610 | £7,597 | £30,220 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change