Flat
UB5
2 beds
1 bath
Rubens Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£13,437
↗ 16%After 5 Years
Change In Property Value
£27,820
↗ 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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,672 | £14,750 | £14,842 | £14,937 | £15,040 | £74,242 |
| Profit Before Tax | £2,728 | £2,911 | £3,260 | £3,618 | £4,072 | £16,589 |
| Profit After Tax | £2,209 | £2,358 | £2,641 | £2,931 | £3,298 | £13,437 |
| Change In Property Value | £3 | £3 | £5,390 | £9,621 | £12,803 | £27,820 |
| Net Return | £2,212 | £2,361 | £8,031 | £12,552 | £16,101 | £41,257 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change