Flat
UB5
2 beds
2 baths
Taywood Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£10,643
↗ 13%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
46%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £15,370 | £15,463 | £15,570 | £15,679 | £15,797 | £77,879 |
| Profit Before Tax | £2,066 | £2,235 | £2,570 | £2,914 | £3,354 | £13,139 |
| Profit After Tax | £1,674 | £1,810 | £2,082 | £2,361 | £2,717 | £10,643 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £1,676 | £1,813 | £7,482 | £12,000 | £15,544 | £38,515 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change