Semi Detached
UB5
6 beds
3 baths
Elm Tree Close, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£24,516
↗ 8%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
39%
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 | £45,000 | £45,675 | £46,817 | £47,987 | £49,427 | £234,906 |
| Total Expenses | £40,708 | £40,787 | £40,911 | £41,039 | £41,194 | £204,639 |
| Profit Before Tax | £4,293 | £4,888 | £5,905 | £6,948 | £8,233 | £30,267 |
| Profit After Tax | £3,477 | £3,960 | £4,783 | £5,628 | £6,669 | £24,516 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £3,486 | £3,969 | £22,784 | £37,758 | £49,425 | £117,422 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change