Flat
UB5
2 beds
1 bath
Furlong House Eastcote Lane North, Northolt UB5
London, England · UB5
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£9,006
↗ 8%After 5 Years
Change In Property Value
£37,157
↗ 10%After 5 Years
Return On Investment
40%
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 | £19,788 | £20,085 | £20,587 | £21,102 | £21,735 | £103,296 |
| Total Expenses | £18,260 | £18,335 | £18,429 | £18,524 | £18,630 | £92,178 |
| Profit Before Tax | £1,528 | £1,749 | £2,158 | £2,578 | £3,105 | £11,118 |
| Profit After Tax | £1,238 | £1,417 | £1,748 | £2,088 | £2,515 | £9,006 |
| Change In Property Value | £4 | £4 | £7,199 | £12,850 | £17,100 | £37,157 |
| Net Return | £1,241 | £1,421 | £8,947 | £14,938 | £19,615 | £46,163 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change