Flat
UB5
1 bed
1 bath
Perth Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£2,256
↗ 6%After 5 Years
Change In Property Value
£13,007
↗ 10%After 5 Years
Return On Investment
39%
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 | £8,136 | £8,258 | £8,464 | £8,676 | £8,936 | £42,471 |
| Total Expenses | £7,813 | £7,871 | £7,934 | £7,999 | £8,068 | £39,686 |
| Profit Before Tax | £323 | £387 | £530 | £677 | £868 | £2,785 |
| Profit After Tax | £262 | £314 | £429 | £548 | £703 | £2,256 |
| Change In Property Value | £1 | £1 | £2,520 | £4,498 | £5,986 | £13,007 |
| Net Return | £263 | £315 | £2,949 | £5,046 | £6,689 | £15,263 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change