Flat UB5 2 beds 2 baths

Perth Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£-4,808

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,356	£19,646	£20,137	£20,641	£21,260	£101,041
Total Expenses	£20,996	£21,071	£21,163	£21,257	£21,362	£105,849
Profit Before Tax	£-1,640	£-1,425	£-1,025	£-616	£-102	£-4,808
Profit After Tax	£-1,640	£-1,425	£-1,025	£-616	£-102	£-4,808
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£-1,636	£-1,420	£7,575	£14,735	£20,327	£39,581
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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