Flat
UB5
3 beds
2 baths
Lancaster Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£29,776
↗ 17%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
49%
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 | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £25,831 | £25,925 | £26,050 | £26,177 | £26,322 | £130,305 |
| Profit Before Tax | £6,173 | £6,559 | £7,247 | £7,952 | £8,831 | £36,760 |
| Profit After Tax | £5,000 | £5,313 | £5,870 | £6,441 | £7,153 | £29,776 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £5,005 | £5,318 | £16,270 | £25,005 | £31,857 | £83,455 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change