Flat UB5 2 beds 1 bath

Eastcote Lane North, Northolt, Middlesex UB5

London, England · UB5

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£18,672

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,157

↗ 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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£19,429	£19,529	£19,649	£19,771	£19,906	£98,285
Profit Before Tax	£3,815	£4,063	£4,534	£5,016	£5,625	£23,052
Profit After Tax	£3,090	£3,291	£3,672	£4,063	£4,556	£18,672
Change In Property Value	£4	£4	£7,199	£12,850	£17,100	£37,157
Net Return	£3,093	£3,295	£10,871	£16,913	£21,656	£55,829
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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