Terraced
UB5
2 beds
1 bath
Rabournmead Drive, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£7,784
↗ 5%After 5 Years
Change In Property Value
£46,448
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £20,512 | £20,556 | £20,621 | £20,688 | £20,768 | £103,145 |
| Profit Before Tax | £1,088 | £1,368 | £1,851 | £2,346 | £2,957 | £9,610 |
| Profit After Tax | £881 | £1,108 | £1,499 | £1,900 | £2,395 | £7,784 |
| Change In Property Value | £4 | £4 | £8,999 | £16,064 | £21,376 | £46,448 |
| Net Return | £886 | £1,113 | £10,498 | £17,963 | £23,771 | £54,232 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change