Flat UB5 2 beds 1 bath

Godfrey Avenue, Northolt UB5

London, England · UB5

Initial Investment

First Year

£103,982First Year

Profit From Rental Income

After 5 Years

£-6,158

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£34,060

↗ 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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£16,575	£16,643	£16,724	£16,807	£16,897	£83,646
Profit Before Tax	£-1,731	£-1,577	£-1,281	£-977	£-592	£-6,158
Profit After Tax	£-1,731	£-1,577	£-1,281	£-977	£-592	£-6,158
Change In Property Value	£3	£3	£6,599	£11,779	£15,675	£34,060
Net Return	£-1,728	£-1,573	£5,318	£10,802	£15,083	£27,902
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	15%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change