Flat
UB5
1 bed
1 bath
Harman Court, Rectory Park Avenue, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£91,400First YearProfit From Rental Income
£14,860
↗ 16%After 5 Years
Change In Property Value
£30,349
↗ 10%After 5 Years
Return On Investment
49%
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 | £18,984 | £19,269 | £19,750 | £20,244 | £20,852 | £99,099 |
| Total Expenses | £15,961 | £16,044 | £16,144 | £16,246 | £16,358 | £80,754 |
| Profit Before Tax | £3,023 | £3,224 | £3,606 | £3,998 | £4,494 | £18,345 |
| Profit After Tax | £2,449 | £2,612 | £2,921 | £3,238 | £3,640 | £14,860 |
| Change In Property Value | £3 | £3 | £5,880 | £10,496 | £13,967 | £30,349 |
| Net Return | £2,452 | £2,615 | £8,801 | £13,734 | £17,607 | £45,209 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change