Flat
UB5
1 bed
1 bath
Rabournmead Drive, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-7,053
↘ -9%After 5 Years
Change In Property Value
£26,839
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £13,486 | £13,549 | £13,622 | £13,696 | £13,776 | £68,128 |
| Profit Before Tax | £-1,786 | £-1,674 | £-1,449 | £-1,219 | £-925 | £-7,053 |
| Profit After Tax | £-1,786 | £-1,674 | £-1,449 | £-1,219 | £-925 | £-7,053 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-1,783 | £-1,671 | £3,751 | £8,063 | £11,427 | £19,787 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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