Flat
UB5
1 bed
1 bath
Church Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£-7,723
↘ -12%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £11,274 | £11,334 | £11,401 | £11,470 | £11,543 | £57,022 |
| Profit Before Tax | £-1,830 | £-1,749 | £-1,576 | £-1,399 | £-1,169 | £-7,723 |
| Profit After Tax | £-1,830 | £-1,749 | £-1,576 | £-1,399 | £-1,169 | £-7,723 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £-1,828 | £-1,747 | £2,623 | £6,097 | £8,805 | £13,950 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change