Flat
UB5
2 beds
1 bath
Parkfield Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-6,633
↘ -7%After 5 Years
Change In Property Value
£29,936
↗ 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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £14,811 | £14,877 | £14,953 | £15,031 | £15,115 | £74,787 |
| Profit Before Tax | £-1,755 | £-1,625 | £-1,370 | £-1,108 | £-775 | £-6,633 |
| Profit After Tax | £-1,755 | £-1,625 | £-1,370 | £-1,108 | £-775 | £-6,633 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-1,752 | £-1,622 | £4,430 | £9,245 | £13,002 | £23,303 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change