Flat
UB5
2 beds
1 bath
Taywood Road, Northolt, Greater London UB5
London, England · UB5
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-6,973
↘ -9%After 5 Years
Change In Property Value
£27,356
↗ 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 | £11,928 | £12,107 | £12,410 | £12,720 | £13,101 | £62,266 |
| Total Expenses | £13,707 | £13,771 | £13,844 | £13,919 | £13,999 | £69,239 |
| Profit Before Tax | £-1,779 | £-1,664 | £-1,434 | £-1,199 | £-898 | £-6,973 |
| Profit After Tax | £-1,779 | £-1,664 | £-1,434 | £-1,199 | £-898 | £-6,973 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-1,776 | £-1,661 | £3,866 | £8,262 | £11,691 | £20,382 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| 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