Terraced UB5 2 beds 2 baths

Mandeville Road, Northolt UB5

London, England · UB5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£15,541

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

42%

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	£24,696	£25,066	£25,693	£26,335	£27,125	£128,916
Total Expenses	£21,815	£21,864	£21,937	£22,012	£22,102	£109,731
Profit Before Tax	£2,881	£3,203	£3,756	£4,323	£5,023	£19,186
Profit After Tax	£2,333	£2,594	£3,042	£3,502	£4,069	£15,541
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£2,338	£2,599	£12,542	£20,460	£26,635	£64,574
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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