Flat
UB5
2 beds
2 baths
Taywood Road, Northolt, Greater London UB5
London, England · UB5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-6,521
↘ -7%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £15,251 | £15,317 | £15,394 | £15,473 | £15,559 | £76,993 |
| Profit Before Tax | £-1,751 | £-1,614 | £-1,349 | £-1,077 | £-731 | £-6,521 |
| Profit After Tax | £-1,751 | £-1,614 | £-1,349 | £-1,077 | £-731 | £-6,521 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-1,748 | £-1,611 | £4,650 | £9,632 | £13,519 | £24,442 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change