Flat
UB5
1 bed
1 bath
Church Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-8,619
↘ -10%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £14,111 | £14,175 | £14,248 | £14,323 | £14,404 | £71,261 |
| Profit Before Tax | £-2,111 | £-1,995 | £-1,764 | £-1,527 | £-1,224 | £-8,619 |
| Profit After Tax | £-2,111 | £-1,995 | £-1,764 | £-1,527 | £-1,224 | £-8,619 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-2,108 | £-1,992 | £3,737 | £8,291 | £11,841 | £19,769 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change