Flat
UB2
1 bed
1 bath
Burket Close, Norwood Green UB2
London, England · UB2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£7,566
↗ 12%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £12,454 | £12,533 | £12,622 | £12,714 | £12,813 | £63,135 |
| Profit Before Tax | £1,430 | £1,560 | £1,822 | £2,092 | £2,437 | £9,341 |
| Profit After Tax | £1,159 | £1,263 | £1,476 | £1,694 | £1,974 | £7,566 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £1,161 | £1,265 | £5,776 | £9,370 | £12,188 | £29,761 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change