Terraced
UB5
2 beds
1 bath
Wheatsheaf Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£17,293
↗ 14%After 5 Years
Change In Property Value
£51,799
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,240 | £18,514 | £18,791 | £19,261 | £19,743 | £94,549 |
| Total Expenses | £14,551 | £14,590 | £14,628 | £14,686 | £14,745 | £73,200 |
| Profit Before Tax | £3,690 | £3,923 | £4,163 | £4,575 | £4,998 | £21,349 |
| Profit After Tax | £2,988 | £3,178 | £3,372 | £3,706 | £4,048 | £17,293 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £2,992 | £10,778 | £16,938 | £21,759 | £16,625 | £69,092 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change