Flat
UB5
2 beds
1 bath
Badminton Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-7,155
↘ -9%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £13,044 | £13,107 | £13,179 | £13,252 | £13,331 | £65,913 |
| Profit Before Tax | £-1,788 | £-1,682 | £-1,468 | £-1,249 | £-967 | £-7,155 |
| Profit After Tax | £-1,788 | £-1,682 | £-1,468 | £-1,249 | £-967 | £-7,155 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-1,786 | £-1,680 | £3,532 | £7,676 | £10,910 | £18,652 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change