Flat
UB2
3 beds
2 baths
Tentelow Lane, Norwood Green UB2
London, England · UB2
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£111,764
↗ 25%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
54%
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 | £85,428 | £86,709 | £88,877 | £91,099 | £93,832 | £445,946 |
| Total Expenses | £61,128 | £61,303 | £61,562 | £61,828 | £62,144 | £307,966 |
| Profit Before Tax | £24,300 | £25,407 | £27,315 | £29,271 | £31,688 | £137,980 |
| Profit After Tax | £19,683 | £20,580 | £22,125 | £23,709 | £25,667 | £111,764 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £19,695 | £20,592 | £47,626 | £69,228 | £86,239 | £243,380 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change