Flat
UB5
1 bed
1 bath
Perth Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£-8,772
↘ -23%After 5 Years
Change In Property Value
£13,007
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,905 | £6,053 | £6,234 | £29,629 |
| Total Expenses | £7,567 | £7,621 | £7,679 | £7,737 | £7,798 | £38,401 |
| Profit Before Tax | £-1,891 | £-1,860 | £-1,773 | £-1,684 | £-1,564 | £-8,772 |
| Profit After Tax | £-1,891 | £-1,860 | £-1,773 | £-1,684 | £-1,564 | £-8,772 |
| Change In Property Value | £1 | £1 | £2,520 | £4,498 | £5,986 | £13,007 |
| Net Return | £-1,889 | £-1,859 | £747 | £2,814 | £4,422 | £4,235 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change