Terraced
UB5
3 beds
1 bath
Moat Farm Road, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£8,545
↗ 5%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
37%
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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £22,070 | £22,117 | £22,187 | £22,258 | £22,343 | £110,975 |
| Profit Before Tax | £1,210 | £1,512 | £2,033 | £2,567 | £3,227 | £10,550 |
| Profit After Tax | £980 | £1,225 | £1,647 | £2,080 | £2,614 | £8,545 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £985 | £1,230 | £11,347 | £19,394 | £25,655 | £58,611 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change