Flat UB5 1 bed 1 bath

Sycamore Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,637

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

50%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,255	£11,321	£11,397	£11,475	£11,560	£57,009
Profit Before Tax	£1,945	£2,077	£2,336	£2,601	£2,938	£11,897
Profit After Tax	£1,575	£1,683	£1,892	£2,107	£2,380	£9,637
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,577	£1,685	£5,892	£9,247	£11,881	£30,282
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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