Flat
UB5
1 bed
1 bath
Northolt UB5
London, England · UB5
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£4,469
↗ 4%After 5 Years
Change In Property Value
£44,295
↗ 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 | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £13,918 | £13,990 | £14,053 | £14,133 | £14,214 | £70,308 |
| Profit Before Tax | £710 | £857 | £1,017 | £1,314 | £1,619 | £5,517 |
| Profit After Tax | £575 | £695 | £824 | £1,064 | £1,311 | £4,469 |
| Change In Property Value | £3 | £6,499 | £11,601 | £15,437 | £10,755 | £44,295 |
| Net Return | £578 | £7,194 | £12,424 | £16,502 | £12,066 | £48,764 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change