Flat UB5 2 beds 1 bath

Romney Court, Parkfield Drive, Northolt, Middlesex UB5

London, England · UB5

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£16,884

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

50%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,541	£16,622	£16,721	£16,823	£16,934	£83,641
Profit Before Tax	£3,475	£3,694	£4,103	£4,522	£5,051	£20,845
Profit After Tax	£2,815	£2,992	£3,323	£3,663	£4,091	£16,884
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,818	£2,995	£9,523	£14,730	£18,818	£48,885
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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