Flat UB5 2 beds 1 bath

Romney Court, Parkfield Drive, Northolt, Middlesex UB5

London, England · UB5

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£19,361

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£16,339	£16,416	£16,511	£16,608	£16,715	£82,589
Profit Before Tax	£4,061	£4,290	£4,713	£5,147	£5,691	£23,902
Profit After Tax	£3,289	£3,475	£3,818	£4,169	£4,610	£19,361
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,292	£3,478	£10,018	£15,236	£19,337	£51,362
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change