Flat UB5 1 bed 1 bath

Huxley Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£-7,564

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£11,717	£11,777	£11,845	£11,915	£11,989	£59,244
Profit Before Tax	£-1,817	£-1,729	£-1,546	£-1,358	£-1,115	£-7,564
Profit After Tax	£-1,817	£-1,729	£-1,546	£-1,358	£-1,115	£-7,564
Change In Property Value	£2	£2	£4,399	£7,852	£10,449	£22,705
Net Return	£-1,814	£-1,727	£2,853	£6,495	£9,334	£15,141
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	10%	14%	23%

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