Flat
UB5
2 beds
2 baths
Perth Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£658
↗ 2%After 5 Years
Change In Property Value
£11,097
↗ 10%After 5 Years
Return On Investment
35%
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 | £6,936 | £7,040 | £7,216 | £7,396 | £7,618 | £36,207 |
| Total Expenses | £6,959 | £7,015 | £7,076 | £7,138 | £7,202 | £35,389 |
| Profit Before Tax | £-23 | £25 | £140 | £259 | £416 | £818 |
| Profit After Tax | £-23 | £20 | £114 | £210 | £337 | £658 |
| Change In Property Value | £1 | £1 | £2,150 | £3,838 | £5,107 | £11,097 |
| Net Return | £-22 | £21 | £2,264 | £4,048 | £5,444 | £11,755 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change