Flat UB5 2 beds 1 bath

Sycamore Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-6,792

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£14,369	£14,434	£14,509	£14,585	£14,668	£72,566
Profit Before Tax	£-1,769	£-1,645	£-1,400	£-1,149	£-829	£-6,792
Profit After Tax	£-1,769	£-1,645	£-1,400	£-1,149	£-829	£-6,792
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£-1,766	£-1,642	£4,200	£8,847	£12,473	£22,112
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	26%

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