Flat
UB5
1 bed
1 bath
Compton Crescent, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£3,463
↗ 5%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
39%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £11,532 | £11,596 | £11,669 | £11,744 | £11,825 | £58,366 |
| Profit Before Tax | £468 | £584 | £815 | £1,052 | £1,355 | £4,275 |
| Profit After Tax | £379 | £473 | £660 | £852 | £1,098 | £3,463 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £381 | £475 | £4,861 | £8,350 | £11,074 | £25,141 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change