Terraced UB5 1 bed 1 bath

Rabournmead Drive, Northolt UB5

London, England · UB5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£5,028

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£14,954	£14,989	£15,040	£15,091	£15,152	£75,226
Profit Before Tax	£646	£845	£1,190	£1,544	£1,983	£6,208
Profit After Tax	£523	£684	£964	£1,251	£1,606	£5,028
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£526	£687	£7,464	£12,854	£17,046	£38,578
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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