Flat
UB5
1 bed
1 bath
Sycamore Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-7,835
↘ -13%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £10,835 | £10,895 | £10,960 | £11,028 | £11,099 | £54,816 |
| Profit Before Tax | £-1,835 | £-1,760 | £-1,597 | £-1,430 | £-1,214 | £-7,835 |
| Profit After Tax | £-1,835 | £-1,760 | £-1,597 | £-1,430 | £-1,214 | £-7,835 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-1,833 | £-1,757 | £2,403 | £5,710 | £8,288 | £12,811 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change