Flat
UB5
1 bed
1 bath
Oldfields Circus, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£4,968
↗ 9%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
43%
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 | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £11,074 | £11,150 | £11,235 | £11,322 | £11,414 | £56,195 |
| Profit Before Tax | £866 | £969 | £1,187 | £1,411 | £1,700 | £6,133 |
| Profit After Tax | £702 | £785 | £961 | £1,143 | £1,377 | £4,968 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £703 | £787 | £4,662 | £7,747 | £10,166 | £24,065 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change