Flat UB5 3 beds 1 bath

Hazelmere Road, Northolt, Middlesex UB5

London, England · UB5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,382

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,893	£17,991	£18,107	£18,225	£18,354	£90,571
Profit Before Tax	£3,095	£3,311	£3,728	£4,156	£4,699	£18,990
Profit After Tax	£2,507	£2,682	£3,020	£3,366	£3,806	£15,382
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,510	£2,686	£9,520	£14,969	£19,246	£48,931
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	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