Flat
UB5
2 beds
2 baths
Perth Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£-9,048
↘ -27%After 5 Years
Change In Property Value
£11,097
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,836 | £4,909 | £5,031 | £5,157 | £5,312 | £25,245 |
| Total Expenses | £6,749 | £6,802 | £6,857 | £6,914 | £6,972 | £34,293 |
| Profit Before Tax | £-1,913 | £-1,893 | £-1,826 | £-1,757 | £-1,660 | £-9,048 |
| Profit After Tax | £-1,913 | £-1,893 | £-1,826 | £-1,757 | £-1,660 | £-9,048 |
| Change In Property Value | £1 | £1 | £2,150 | £3,838 | £5,107 | £11,097 |
| Net Return | £-1,912 | £-1,892 | £324 | £2,081 | £3,447 | £2,049 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change