Flat
UB5
1 bed
1 bath
Church Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£-218
↗ 0%After 5 Years
Change In Property Value
£28,619
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £9,700 | £9,764 | £9,819 | £9,885 | £9,953 | £49,120 |
| Profit Before Tax | £-256 | £-178 | £-90 | £87 | £269 | £-167 |
| Profit After Tax | £-256 | £-178 | £-90 | £87 | £218 | £-218 |
| Change In Property Value | £2 | £4,199 | £7,495 | £9,974 | £6,949 | £28,619 |
| Net Return | £-253 | £4,021 | £7,406 | £10,062 | £7,167 | £28,401 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change