Flat
UB5
1 bed
1 bath
Perth Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£-4,240
↘ -11%After 5 Years
Change In Property Value
£17,176
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,848 | £5,994 | £6,144 | £29,422 |
| Total Expenses | £6,622 | £6,680 | £6,730 | £6,786 | £6,844 | £33,662 |
| Profit Before Tax | £-946 | £-919 | £-882 | £-793 | £-700 | £-4,240 |
| Profit After Tax | £-946 | £-919 | £-882 | £-793 | £-700 | £-4,240 |
| Change In Property Value | £1 | £2,520 | £4,498 | £5,986 | £4,170 | £17,176 |
| Net Return | £-944 | £1,601 | £3,616 | £5,193 | £3,470 | £12,936 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change