Flat
UB9
1 bed
1 bath
Northwood Road, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£15,429
↗ 22%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
56%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £12,944 | £13,014 | £13,098 | £13,184 | £13,278 | £65,518 |
| Profit Before Tax | £3,256 | £3,429 | £3,756 | £4,091 | £4,515 | £19,048 |
| Profit After Tax | £2,638 | £2,778 | £3,042 | £3,314 | £3,657 | £15,429 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £2,640 | £2,780 | £7,743 | £11,704 | £14,822 | £39,688 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change