Flat UB5 2 beds 1 bath

Cherry Gardens, Northolt UB5

London, England · UB5

Initial Investment

First Year

£86,150First Year

Profit From Rental Income

After 5 Years

£5,071

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,801

↗ 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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£14,603	£14,672	£14,754	£14,838	£14,929	£73,795
Profit Before Tax	£733	£894	£1,201	£1,517	£1,915	£6,261
Profit After Tax	£594	£724	£973	£1,228	£1,551	£5,071
Change In Property Value	£3	£3	£5,580	£9,960	£13,255	£28,801
Net Return	£597	£727	£6,553	£11,189	£14,806	£33,872
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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