Flat
UB5
6 beds
3 baths
Elm Tree Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£65,573
↗ 22%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
52%
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 | £57,456 | £58,318 | £59,776 | £61,270 | £63,108 | £299,928 |
| Total Expenses | £43,453 | £43,585 | £43,774 | £43,967 | £44,194 | £218,974 |
| Profit Before Tax | £14,003 | £14,733 | £16,002 | £17,303 | £18,914 | £80,955 |
| Profit After Tax | £11,342 | £11,933 | £12,961 | £14,015 | £15,321 | £65,573 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £11,351 | £11,942 | £30,962 | £46,146 | £58,077 | £158,479 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change