Flat
UB5
1 bed
1 bath
Dehavilland Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-7,825
↘ -13%After 5 Years
Change In Property Value
£20,641
↗ 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 | £10,833 | £10,893 | £10,958 | £11,026 | £11,097 | £54,806 |
| Profit Before Tax | £-1,833 | £-1,758 | £-1,595 | £-1,428 | £-1,212 | £-7,825 |
| Profit After Tax | £-1,833 | £-1,758 | £-1,595 | £-1,428 | £-1,212 | £-7,825 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-1,831 | £-1,756 | £2,404 | £5,710 | £8,287 | £12,815 |
| 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