Flat
UB5
1 bed
1 bath
Northolt UB5
London, England · UB5
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£-6,181
↘ -6%After 5 Years
Change In Property Value
£33,544
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £16,355 | £16,423 | £16,503 | £16,585 | £16,675 | £82,541 |
| Profit Before Tax | £-1,727 | £-1,576 | £-1,285 | £-986 | £-608 | £-6,181 |
| Profit After Tax | £-1,727 | £-1,576 | £-1,285 | £-986 | £-608 | £-6,181 |
| Change In Property Value | £3 | £3 | £6,499 | £11,601 | £15,438 | £33,544 |
| Net Return | £-1,724 | £-1,572 | £5,215 | £10,615 | £14,830 | £27,363 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change