Flat UB5 1 bed 1 bath

Byron Way, Northolt UB5

London, England · UB5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£12,770

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,240	£14,303	£14,381	£14,461	£14,550	£71,933
Profit Before Tax	£2,560	£2,749	£3,097	£3,455	£3,903	£15,765
Profit After Tax	£2,074	£2,227	£2,509	£2,798	£3,162	£12,770
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,077	£2,230	£8,009	£12,616	£16,226	£41,157
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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