Flat
UB5
1 bed
1 bath
Hazelmere Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£67,600First YearProfit From Rental Income
£-7,520
↘ -11%After 5 Years
Change In Property Value
£22,917
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £11,807 | £11,868 | £11,937 | £12,007 | £12,081 | £59,701 |
| Profit Before Tax | £-1,811 | £-1,723 | £-1,537 | £-1,347 | £-1,102 | £-7,520 |
| Profit After Tax | £-1,811 | £-1,723 | £-1,537 | £-1,347 | £-1,102 | £-7,520 |
| Change In Property Value | £2 | £2 | £4,440 | £7,926 | £10,547 | £22,917 |
| Net Return | £-1,809 | £-1,720 | £2,903 | £6,578 | £9,445 | £15,397 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change