Terraced
UB5
3 beds
1 bath
The Fairway, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£7,996
↗ 5%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,080 | £22,411 | £22,971 | £23,546 | £24,252 | £115,261 |
| Total Expenses | £20,959 | £21,003 | £21,070 | £21,138 | £21,220 | £105,389 |
| Profit Before Tax | £1,122 | £1,408 | £1,902 | £2,407 | £3,033 | £9,871 |
| Profit After Tax | £908 | £1,141 | £1,540 | £1,950 | £2,456 | £7,996 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £913 | £1,145 | £10,740 | £18,372 | £24,310 | £55,481 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change