Flat
UB5
2 beds
1 bath
Rubens Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£-6,908
↘ -8%After 5 Years
Change In Property Value
£27,820
↗ 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 | £12,132 | £12,314 | £12,622 | £12,937 | £13,325 | £63,331 |
| Total Expenses | £13,906 | £13,970 | £14,044 | £14,119 | £14,200 | £70,238 |
| Profit Before Tax | £-1,774 | £-1,656 | £-1,422 | £-1,182 | £-875 | £-6,908 |
| Profit After Tax | £-1,774 | £-1,656 | £-1,422 | £-1,182 | £-875 | £-6,908 |
| Change In Property Value | £3 | £3 | £5,390 | £9,621 | £12,803 | £27,820 |
| Net Return | £-1,771 | £-1,653 | £3,968 | £8,440 | £11,928 | £20,912 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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