Terraced
UB5
2 beds
1 bath
Wheatsheaf Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£6,237
↗ 5%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £17,401 | £17,439 | £17,496 | £17,555 | £17,624 | £87,515 |
| Profit Before Tax | £840 | £1,074 | £1,480 | £1,896 | £2,411 | £7,700 |
| Profit After Tax | £680 | £870 | £1,199 | £1,536 | £1,953 | £6,237 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £684 | £874 | £8,799 | £15,102 | £20,005 | £45,464 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change