Flat
UB5
2 beds
1 bath
Eastcote Lane North, Northolt, Middlesex UB5
London, England · UB5
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£5,849
↗ 5%After 5 Years
Change In Property Value
£49,066
↗ 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 | £16,200 | £16,443 | £16,690 | £17,107 | £17,535 | £83,974 |
| Total Expenses | £15,201 | £15,276 | £15,341 | £15,425 | £15,510 | £76,754 |
| Profit Before Tax | £999 | £1,167 | £1,348 | £1,682 | £2,024 | £7,220 |
| Profit After Tax | £809 | £946 | £1,092 | £1,362 | £1,640 | £5,849 |
| Change In Property Value | £4 | £7,199 | £12,850 | £17,100 | £11,913 | £49,066 |
| Net Return | £812 | £8,145 | £13,942 | £18,463 | £13,553 | £54,915 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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