Semi Detached
UB5
6 beds
3 baths
Elm Tree Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£34,654
↗ 11%After 5 Years
Change In Property Value
£126,091
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,628 | £42,252 | £42,886 | £43,958 | £45,057 | £215,782 |
| Total Expenses | £34,425 | £34,500 | £34,573 | £34,691 | £34,811 | £173,000 |
| Profit Before Tax | £7,203 | £7,753 | £8,313 | £9,267 | £10,246 | £42,782 |
| Profit After Tax | £5,835 | £6,280 | £6,733 | £7,507 | £8,299 | £34,654 |
| Change In Property Value | £9 | £18,500 | £33,023 | £43,944 | £30,614 | £126,091 |
| Net Return | £5,844 | £24,780 | £39,756 | £51,451 | £38,913 | £160,744 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change