Terraced UB5 2 beds 1 bath

Rabournmead Drive, Northolt UB5

London, England · UB5

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£6,347

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£17,623	£17,662	£17,720	£17,779	£17,849	£88,632
Profit Before Tax	£857	£1,095	£1,506	£1,928	£2,449	£7,836
Profit After Tax	£694	£887	£1,220	£1,562	£1,984	£6,347
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£698	£891	£8,920	£15,306	£20,274	£46,090
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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