Flat UB5 2 beds 1 bath

Cherry Gardens, Northolt UB5

London, England · UB5

Initial Investment

First Year

£86,150First Year

Profit From Rental Income

After 5 Years

£13,981

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,801

↗ 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	£18,012	£18,282	£18,739	£19,208	£19,784	£94,025
Total Expenses	£15,172	£15,251	£15,347	£15,444	£15,551	£76,764
Profit Before Tax	£2,840	£3,031	£3,393	£3,764	£4,233	£17,261
Profit After Tax	£2,301	£2,455	£2,748	£3,049	£3,429	£13,981
Change In Property Value	£3	£3	£5,580	£9,960	£13,255	£28,801
Net Return	£2,304	£2,458	£8,328	£13,009	£16,684	£42,782
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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