Detached UB5 2 beds 1 bath

Killowen Avenue, Northolt UB5

London, England · UB5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£12,750

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£18,450	£18,492	£18,556	£18,621	£18,698	£92,817
Profit Before Tax	£2,346	£2,616	£3,080	£3,556	£4,144	£15,741
Profit After Tax	£1,901	£2,119	£2,495	£2,880	£3,356	£12,750
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£1,905	£2,123	£10,495	£17,160	£22,359	£54,042
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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