Flat UB5 2 beds 1 bath

Old Ruislip Road, Northolt UB5

London, England · UB5

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£3,904

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 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	£14,016	£14,226	£14,582	£14,946	£15,395	£73,165
Total Expenses	£13,519	£13,586	£13,664	£13,745	£13,832	£68,345
Profit Before Tax	£497	£640	£918	£1,202	£1,563	£4,820
Profit After Tax	£403	£519	£743	£973	£1,266	£3,904
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£405	£521	£5,843	£10,077	£13,380	£30,227
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
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