Flat UB5 1 bed 1 bath

Concord Close, Northolt UB5

London, England · UB5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£9,244

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

48%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£12,389	£12,462	£12,546	£12,632	£12,726	£62,756
Profit Before Tax	£1,819	£1,959	£2,235	£2,519	£2,880	£11,412
Profit After Tax	£1,473	£1,587	£1,811	£2,040	£2,333	£9,244
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£1,475	£1,589	£6,211	£9,894	£12,785	£31,954
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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