Flat UB5 2 beds 2 baths

Taywood Road, Northolt UB5

London, England · UB5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£7,299

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

41%

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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£17,478	£17,600	£17,736	£17,874	£18,022	£88,710
Profit Before Tax	£1,242	£1,401	£1,740	£2,088	£2,540	£9,011
Profit After Tax	£1,006	£1,135	£1,409	£1,692	£2,057	£7,299
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£1,009	£1,137	£7,210	£12,045	£15,835	£37,235
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change