Flat UB5 2 beds 1 bath

Canberra Drive, Northolt UB5

London, England · UB5

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£2,078

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 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	£11,928	£12,107	£12,289	£12,596	£12,911	£61,830
Total Expenses	£11,719	£11,787	£11,846	£11,919	£11,993	£59,264
Profit Before Tax	£209	£320	£442	£677	£918	£2,566
Profit After Tax	£169	£259	£358	£548	£743	£2,078
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£172	£5,559	£9,819	£13,138	£9,514	£38,201
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change