Detached
UB2
3 beds
2 baths
Tentelow Lane, Norwood Green UB2
London, England · UB2
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£40,476
↗ 9%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £65,028 | £66,003 | £67,654 | £69,345 | £71,425 | £339,455 |
| Total Expenses | £57,588 | £57,697 | £57,873 | £58,053 | £58,272 | £289,484 |
| Profit Before Tax | £7,440 | £8,306 | £9,780 | £11,292 | £13,153 | £49,971 |
| Profit After Tax | £6,026 | £6,728 | £7,922 | £9,146 | £10,654 | £40,476 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £6,039 | £6,741 | £33,423 | £54,665 | £71,226 | £172,093 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change