Flat
UB5
2 beds
2 baths
Taywood Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£82,999First YearProfit From Rental Income
£2,243
↗ 3%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,144 | £12,326 | £12,511 | £12,824 | £13,144 | £62,949 |
| Total Expenses | £11,902 | £11,970 | £12,029 | £12,102 | £12,177 | £60,180 |
| Profit Before Tax | £242 | £356 | £482 | £721 | £967 | £2,769 |
| Profit After Tax | £196 | £289 | £390 | £584 | £784 | £2,243 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £199 | £5,689 | £10,029 | £13,411 | £9,720 | £39,048 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change