Flat
UB5
2 beds
2 baths
Taywood Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£82,999First YearProfit From Rental Income
£-6,950
↘ -8%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,144 | £12,326 | £12,634 | £12,950 | £13,339 | £63,393 |
| Total Expenses | £13,927 | £13,991 | £14,065 | £14,140 | £14,222 | £70,344 |
| Profit Before Tax | £-1,783 | £-1,665 | £-1,430 | £-1,190 | £-883 | £-6,950 |
| Profit After Tax | £-1,783 | £-1,665 | £-1,430 | £-1,190 | £-883 | £-6,950 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-1,780 | £-1,662 | £3,970 | £8,449 | £11,944 | £20,921 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change