Flat
UB5
1 bed
1 bath
Byron Way, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£17,712
↗ 25%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,004 | £13,075 | £13,160 | £13,248 | £13,344 | £65,831 |
| Profit Before Tax | £3,796 | £3,977 | £4,318 | £4,667 | £5,108 | £21,867 |
| Profit After Tax | £3,075 | £3,222 | £3,497 | £3,780 | £4,138 | £17,712 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £3,077 | £3,224 | £8,198 | £12,170 | £15,302 | £41,971 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change